{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Cover","Assumptions","Inputs-Market Size","Inputs-Subgroups","Outputs-Patient flow","Inputs-Drug Names","Inputs-Market Shares","Outputs-Market Dynamics","Inputs-Drug Cost User Worksheet","Inputs-Total Drug Costs","Inputs-Subsequent Therapy Costs","Inputs-Administration Costs","Inputs-Companion Diagnostic","Results","Scenario analyses","References","Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB","Dropdowns","Data store","NIHB pop data 2023","NIHB and pop calcs, sequential","Growth Rate"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":197,"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":"Cover","index":0,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,2,41,23],[10,2,11,22],[36,5,36,22],[4,2,7,23],[8,2,9,23],[17,2,18,23],[24,2,26,23],[20,2,21,23],[22,2,22,23]]}
[]
[]
[]
[]
[null,null,"Budget Impact Analysis Template"]
[]
[]
[]
[null,null,"This budget impact analysis (BIA) template was developed by Canada's Drug Agency to provide users with a structured series of inputs that allow for the derivation of the budget impact resulting from adding a new treatment to an existing mix of treatments.  The template adheres to the Application Requirements for BIAs outlined in the Procedures for Reimbursement Reviews."]
[]
[null,null,"Users will provide inputs for the market size, market shares, drug costs, administration costs, and companion testing costs (if applicable), and the template will calculate expenditures associated with current and future reimbursement scenarios relating to the indication of interest."]
[]
[]
[null,null,"How to Use This Excel Tool"]
[]
[null,null,"Do not use on a web browser platform. This tool is intended for use within the desktop Microsoft Excel app."]
[]
[null,null,"Enable macros: To simplify the viewing of this tool, and to clear user inputs, macros have been used. In order to ensure the full functionality of the tool, users must enable macros. If macros are not enabled the tool will be functional though irrelevant data and steps may be displayed. The scenario analysis section also requires the user to use the pre-built functionality though this macro simply copy and pastes the live results and therefore can be easily replicated by the user."]
[]
[]
[null,null,"Navigation: The template has worksheet tabs at the bottom of the screen. To complete the template, the user progresses through the Inputs worksheets in a stepwise fashion. The tabs for the 9 Inputs worksheets have “Inputs” at the beginning and are in medium blue, the calculations worksheets for the provinces and NIHB are in light blue, the outputs worksheets have “Outputs” at the beginning and are in dark blue, the remaining worksheets at the end have no color and contain data used to inform some of the calculations. After entering all input values in the Inputs sheets, the results of the analysis can be viewed on the Results sheet."]
[]
[]
[]
[null,null,"Model Legend: On each of the respective Inputs worksheets in the tool, the input cells for each modifiable input parameter are denoted in light blue under User Input (User Input is denoted at the top of the Worksheet to denote to column(s) where user input can be entered. "]
[]
[]
[]
[null,null,null,null,null,"Fixed input or formula cell - user should not modify. Usually represents a current value or output cell"]
[]
[null,null,null,null,null,"User-modifiable cell where the user can input value"]
[]
[null,null,null,null,null,"User-modifiable cell where the user can select an alternative value from a dropdown menu"]
[]
[null,null,null,null,null,"Notes cell explaining the input parameter, including assumptions."]
[]
[null,null,null,"Error",null,"There may be instances when the tool is used incorrectly and is expected to produce erroneous results. In such instances, either an \"Error\" message or cells with red font are programmed to appear."]
[]
[]
[]
[null,null,"Saving the model: As with any file in Excel, this tool must be saved if any changes are made that need to be retained. Multiple versions of the tool may be saved to handle different scenarios or input parameters. Using File/Save As allows the user to save multiple versions of the tool under different file names."]

{"sheet":"Assumptions","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[[21,3,21,17],[9,1,10,1],[30,3,31,17],[9,3,10,17],[30,1,31,1],[27,1,28,1],[27,3,28,17],[12,3,13,17],[12,1,13,1],[23,3,23,17]]}
[]
[]
[]
[null,"Assumptions"]
[]
[null,"Parameter",null,"Assumption"]
[]
[null,"Market size"]
[]
[null,"Market size expansion",null,"The template will permit both a static budget impact analysis (BIA), in which the population size only increases due to population growth across the time horizon, and a dynamic BIA, in which the incidence or prevalence of a condition can change over time."]
[]
[]
[null,"Entry of new patients into the BIA",null,"All new patients (i.e., new incident patients in an incidence based model, or new cases entering due to population growth or an increase in prevalence or incidence) enter at the beginning of the year and therefore incur the full cost of the year in which they enter the BIA."]
[]
[]
[null,"Market shares"]
[]
[null,"Number of comparators",null,"The template will permit up to 10 comparator treatments."]
[]
[null,"Time horizon",null,"The template will permit a 3, 4, or 5 year time horizon."]
[]
[null,"Application of market shares in incidence based model",null,"When an incidence based model is selected, the market shares only apply to patients who enter the BIA that year. Patients who were diagnosed in prior years are assumed to not be considered for the new treatment. If treatment switching is relevant,  a prevalence based model should be considered."]
[]
[null,"Untreated as a comparator",null,"Some patients who meet the criteria for treatment may not receive a treatment and thus remain 'untreated'. When a new treatment is funded the proportion of patients who remain untreated may decrease even if active therapies currently exist. In this analysis untreated is therefore included as a comparator. The user must specify whether the size of the untreated population will be impacted by funding a new therapy."]
[]
[null,"Costs"]
[]
[null,"Perspective",null,"The base case perspective for the analysis is that of the public drug payer. Users may consider a broader healthcare payer perspective, when appropriate, by including administration and/or companion diagnostic testing costs."]
[]
[]
[null,"Drug costs in a prevalence-based model",null,"As it is difficult to determine how long the current prevalent cohort has been on therapy, drug costs for all comparators other than the drug under review in a prevalence-based model should represent average drug costs and be equal across all years."]
[]
[]
[null,"Discounting and inflation",null,"Over the time horizon, costs are neither discounted or inflated. "]
[]
[null,"Mark-ups and dispensing fees",null,"Mark-ups and dispensing fees are excluded."]
[]
[null,"Proportion receiving subsequent therapy ",null,"In a prevalence based model it is assumed the proportion who require subsequent therapy each year is constant over time"]
[]
[null,"Additional assumptions implemented by the user"]

{"sheet":"Inputs-Market Size","index":2,"n_rows":144,"n_cols":33,"rows_kept":144,"cut":false,"hidden":false,"merged":[[77,3,79,3],[3,20,3,29],[38,7,38,16],[6,1,8,16],[51,7,51,16],[39,3,48,3],[52,3,61,3],[9,1,10,5],[67,3,72,3],[26,3,27,3],[64,3,65,3]]}
[]
[]
[]
[null,"Inputs - Market Size"]
[]
[null,"Step 1. Establish market size"]
[null,"o arrive at the size of the target population, users must first determine the type of epidemiological approach to use, a prevalence, incidence, incidence derived through prevalence, or incidence plus bolus-based approach. \nOnce this is determined, the user needs to specify the proportion of the population who meet the criteria to be considered eligible for the drug under review.\nIf a companion diagnostic test is required to become eligible for the drug under review, the user can specify testing uptake and diagnostic accuracy.\nThe user also needs to specify the drug coverage rate for the eligible population to determine the size of the budget impact on public drug budgets."]
[]
[]
[null,"Note that users can enter either a pan-Canadian input value or, if a parameter is expected to vary by jurisdiction, a jurisdiction-specific value. If both a pan-Canadian and jurisdiction-specific value are inputted, the jurisdiction-specific value will override the pan-Canadian value."]
[]
[]
[null,"Parameter",null,"Notes",null,"User Input",null,null,null,null,null,null,null,null,null,null,null,null,"Reference",null,"Current value"]
[]
[null,"Drug characteristics"]
[null,"Is the drug under review an oncology or non-oncology product?",null,"This is used to determine the size of the NIHB population"]
[]
[null,"Is the drug an oral or take home product or delivered intravenously?",null,"This is used to determine the size of the NIHB population"]
[]
[null,"Population size",null,null,null,"Pan Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,"Jurisdiction size",null,null,null,{"$f":"SUM(H21:Q21)","v":31249195},null,{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(H20,'Data store'!$B$1:$K$1,0))","v":524221.1968790883},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(I20,'Data store'!$B$1:$K$1,0))","v":169145.90310529259},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(J20,'Data store'!$B$1:$K$1,0))","v":1030420.8757971231},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(K20,'Data store'!$B$1:$K$1,0))","v":812400.02421849605},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(L20,'Data store'!$B$1:$K$1,0))","v":15482531},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(M20,'Data store'!$B$1:$K$1,0))","v":1289047},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(N20,'Data store'!$B$1:$K$1,0))","v":1209107},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(O20,'Data store'!$B$1:$K$1,0))","v":4695290},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(P20,'Data store'!$B$1:$K$1,0))","v":5501116},{"$f":"INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(Q20,'Data store'!$B$1:$K$1,0))","v":535916},null,"Statistics Canada Table: 17-10-0005-01 and 2023 NIHB Annual report Population estimates for 2023. Accessed April 11,2024"]
[null,"Population growth rate",null,null,null,null,null,{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!H20,'Data store'!$B$1:$K$1,0))","v":5.1098133867071294E-3},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!I20,'Data store'!$B$1:$K$1,0))","v":2.6926114824698533E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!J20,'Data store'!$B$1:$K$1,0))","v":2.0141349228706029E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!K20,'Data store'!$B$1:$K$1,0))","v":1.7578632388061788E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!L20,'Data store'!$B$1:$K$1,0))","v":1.6962343260415125E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!M20,'Data store'!$B$1:$K$1,0))","v":1.4877356678884457E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!N20,'Data store'!$B$1:$K$1,0))","v":9.3638254685812772E-3},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!O20,'Data store'!$B$1:$K$1,0))","v":1.852871994125127E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!P20,'Data store'!$B$1:$K$1,0))","v":1.8982951176169771E-2},{"$f":"INDEX('Data store'!$B$6:$K$6,1,MATCH('Inputs-Market Size'!Q20,'Data store'!$B$1:$K$1,0))","v":2.1999999999999999E-2},null,"Statistics Canada. Table: 17-10-0005-01. Calculated based on the average % change year to year from 2019-2023. "]
[]
[null,"Is the market size based on prevalence, incidence or incidence plus a bolus of patients?",null,"'Incidence' models should be used when the decision problem only impacts new patients.  \n'Prevalence' models should be used when the decision problem impacts new and existing patients, meaning patients will switch to this new therapy from their current treatment.\n'Incidence plus bolus' should be used when the decision problem only impacts new patients, outside of an existing group of prevalent patients who are relevant in the first year only. \n'Incidence derived using prevalence' should be used when the user needs to calculate the number of prevalent patients to derive the size of the incident cohort"]
[]
[null,null,null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,"Prevalence (the proportion of the population that currently has the condition)",null,"If any inputs are jurisdiction-specific use columns H:Q. If jurisdiction estimates are available for some, but not all jurisdictions, column F should be used as the default (pan-Canadian) value which will  allow jurisdictions with missing data.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H27)=TRUE,IF(ISBLANK($F27)=TRUE,0%,$F27),H27)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Incidence (the proportion of the population who will be diagnosed with the condition each year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Is the prevalence or incidence rate expected to remain constant?"]
[null,"What is the percentage increase in the prevalence/incidence over time?",null,"If the rate is constant (i.e F30 = 'Yes') then skip this question."]
[]
[]
[null,"Is a companion diagnostic required to determine eligibility for the drug under review?",null,"If a companion diagnostic test is required, do not enter inputs related to testing in the following epidemiological filters (rows 40:62). A separate section is provided for testing (refer to rows 64:75). Note: A companion diagnostic test ONLY applies when it is specific to the drug under review. "]
[]
[null,"When applying epidemiological filters, does the user wish to consider subgroups?",null,"When deriving the size of the eligible population some filters may apply to some subgroups of the population and not others. In these cases the user can enter epidemiological filters for individual subgroups. To do this the user must refer to the  \"Inputs - Subgroups\" worksheet"]
[]
[null,null," ",null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,"Epidemiologic filters for refining incident population (provide description) using data on disease incidence",null,null,null,"Percentage of population",null,"Percentage of population"]
[null,"Proportion 18+",null,"If the incidence estimate used only applies to a subsection of the overall population (e.g., adults aged ≥ 65 years), the proportion of the population who fall into that subsection should be specified as 1 of the criteria.\nIf the user wishes to derive epidemiological filters for subgroups, these cells should be derived in the Inputs–Subgroups sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H40)=TRUE,IF(ISBLANK($F40)=TRUE,100%,$F40),H40)","v":1},{"$f":"IF(ISBLANK(I40)=TRUE,IF(ISBLANK($F40)=TRUE,100%,$F40),I40)","v":1},1,1,1,1,1,1,1,1]
[null,"Proportion with moderate to high severity condition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H41)=TRUE,IF(ISBLANK($F41)=TRUE,100%,$F41),H41)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,"`"]
[]
[null,null,null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Additional epidemiologic filters for refining prevalent population (provide description below)\",\"Epidemiologic filters applied to the prevalent population to derive the size of the incident population\"))","v":"Epidemiologic filters applied to the prevalent population to derive the size of the incident population"},null,null,null,"Percentage of population",null,"Percentage of population"]
[null,null,null,"If the prevalence estimate used only applies to a subsection of the overall population (e.g., adults aged ≥ 65 years), the proportion of the population who fall into that subsection should be specified as 1 of the criteria.\nIf incidence plus bolus is selected, these epidemiological filters will be used to determine the size of the bolus. \nIf incidence derived using prevalence is selected, these epidemiological filters will be used to determine the size of the population that becomes eligible through prevalent patients.\nIf the user wishes to derive epidemiological filters for subgroups, these cells should be derived in the Inputs–Subgroups sheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H53)=TRUE,IF(ISBLANK($F53)=TRUE,100%,$F53),H53)","v":1},{"$f":"IF(ISBLANK(I53)=TRUE,IF(ISBLANK($F53)=TRUE,100%,$F53),I53)","v":1},1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H54)=TRUE,IF(ISBLANK($F54)=TRUE,100%,$F54),H54)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Testing uptake in eligible population"]
[null,"Using the epidemiological filters above what percentage of the incident cohort is eligible for testing?",null,"This is used to determine the cost of companion testing only. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),H65)","v":1},{"$f":"IF(ISBLANK(I65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),I65)","v":1},{"$f":"IF(ISBLANK(J65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),J65)","v":1},{"$f":"IF(ISBLANK(K65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),K65)","v":1},{"$f":"IF(ISBLANK(L65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),L65)","v":1},{"$f":"IF(ISBLANK(M65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),M65)","v":1},{"$f":"IF(ISBLANK(N65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),N65)","v":1},{"$f":"IF(ISBLANK(O65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),O65)","v":1},{"$f":"IF(ISBLANK(P65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),P65)","v":1},{"$f":"IF(ISBLANK(Q65)=TRUE,IF(ISBLANK($F65)=TRUE,100%,$F65),Q65)","v":1}]
[null,"Using the epidemiological filters above what percentage of the prevalent cohort is eligible for testing?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[]
[null,"What proportion of eligible patients are currently tested?",null,"These inputs refer to a companion diagnostic test that is only required to determine eligibility for the drug under review. If only a 3 year time horizon is considered  leave years 4 and 5 blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$34=\"No\",100%,IF(ISBLANK(H68)=TRUE,$F68,H68))","v":0},{"$f":"IF($F$34=\"No\",100%,IF(ISBLANK(I68)=TRUE,$F68,I68))","v":0},0,0,0,0,0,0,0,0]
[null,"What proportion of eligible patients will be tested in the first year of drug coverage?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$34=\"No\",100%,IF(ISBLANK(H69)=TRUE,$F69,H69))","v":0},0,0,0,0,0,0,0,0,0]
[null,"What proportion of eligible patients will be tested in the second year of drug coverage?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"What proportion of eligible patients will be tested in the third year of drug coverage?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"What proportion of eligible patients will be tested in the fourth year of drug coverage?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"What proportion of eligible patients will be tested in the fifth year of drug coverage?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"What is the probability the test is positive?",null,"The probability the test is positive includes both true and false positives. If the test is 100% accurate the probability of the test being positive will equal the percentage of true positives.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$34=\"No\",100%,$F75)","v":0},{"$f":"IF($F$34=\"No\",100%,$F75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Age distribution (needed for estimating coverage rates)"]
[null,"What proportion of the indicated population are aged <25 years?",null,"The age distribution specified here is used to determine coverage rates only as coverage is expected to vary most based on these age cut offs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H78)=TRUE,$F78,H78)","v":0},{"$f":"IF(ISBLANK(I78)=TRUE,$F78,I78)","v":0},0,0,0,0,0,0,0,0]
[null,"What proportion of the indicated population are aged between 25 and 64 years?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H79)=TRUE,$F79,H79)","v":0},0,0,0,0,0,0,0,0,0]
[null,"What proportion of the indicated population are aged >64 years?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F78:F80)","v":0},null,{"$f":"SUM(H78:H80)","v":0},{"$f":"SUM(I78:I80)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(OR(F81=1,F81=0),\"\",\"ERROR: value must sum to 100%\")","v":""},null,{"$f":"IF(OR(H81=1,H81=0),\"\",\"ERROR: value must sum to 100%\")","v":""},{"$f":"IF(OR(I81=1,I81=0),\"\",\"ERROR: value must sum to 100%\")","v":""},"","","","","","","",""]
[null,"Coverage rates by age"]
[null,"Proportion aged <25 years who will receive treatment under public coverage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H84)=TRUE,$F84,H84)","v":0},{"$f":"IF(ISBLANK(I84)=TRUE,$F84,I84)","v":0},0,0,0,0,0,0,0,0]
[null,"Proportion aged 25 to 64 years who will receive treatment under public coverage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H85)=TRUE,$F85,H85)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Proportion aged >64 years who will receive treatment under public coverage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall public coverage rate, weighted by age",null,null,null,{"$f":"SUMPRODUCT(Coverage_Rates_Tables,'Data store'!B7:K7)","v":0},null,{"$f":"SUMPRODUCT(U78:U80,U84:U86)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Population Outputs"]
[null,null,null,null,null,"Pan Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,"Population size Baseline (2024)",null,null,null,{"$f":"SUM(H92:Q92)","v":31249195},null,{"$f":"H21","v":524221.1968790883},169145.90310529259,1030420.8757971231,812400.02421849605,15482531,1289047,1209107,4695290,5501116,535916]
[null,"Population size Year 1 (2025)",null,null,null,{"$f":"SUM(H93:Q93)","v":31787797.828761429},null,{"$f":"H92+H92*H$22","v":526899.8693684967},173700.34511443303,1051174.9425091019,826680.90559628548,15745151.005362019,1308224.611994846,1220428.86692084,4782287.7134529576,5605543.4164424464,547706.152]
[null,"Population size Year 2 (2026)",null,null,null,{"$f":"SUM(H94:Q94)","v":32335905.690734979},null,529592.22937445005,178377.42055207401,1072347.0241266428,841212.82533799263,16012225.661402039,1327687.5361635885,1231856.7498275051,4870897.3831740143,5711953.1734326733,559755.68734399998]
[null,"Population size Year 3 (2027)",null,null,null,{"$f":"SUM(H95:Q95)","v":32893688.793512125},null,532298.34683760372,183180.43145999269,1093945.5400339412,856000.19635473203,16283830.529433968,1347440.0171972036,1243391.6414351836,4961148.8766494188,5820382.9016445139,572070.31246556796]
[null,"Population size Year 4 (2028)",null,null,null,33461320.428534973,null,535018.2920559966,188112.76879112227,1115979.0791929502,871047.50913056056,16560042.452468654,1367486.3629364485,1255034.5437546754,5053072.6147717088,5930870.9460930452,584655.85933981044]
[null,"Population size Year 5 (2029)",null,null,null,34038977.027614541,null,537752.13568687753,193177.91480358399,1138456.4035589052,886359.33308610355,16840939.576954473,1387830.9453113645,1266786.4681794348,5146699.5820936197,6043456.379694893,597518.28824528633]
[]
[null,null,null,null,null,"Pan Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,null,null,"Prevalence"]
[null,"Number of Prevalent Patients at Baseline",null,null,null,{"$f":"SUM(H100:Q100)","v":0},null,{"$f":"IF(Switch_Prev_Incidence=\"Incidence\",0,H92*U100)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"U27","v":0},0,0,0,0,0,0,0,0,0]
[null,"Number of Prevalent Patients, Year 1",null,null,null,{"$f":"SUM(H101:Q101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(Switch_epi_annual_increase=\"no\",Switch_Prev_Incidence=\"Prevalence\"),U100*(1+$F$31),U$100)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Number of Prevalent Patients, Year 2",null,null,null,{"$f":"SUM(H102:Q102)","v":0},null,{"$f":"IF(Switch_Prev_Incidence=\"Incidence\",0,IF(Switch_Prev_Incidence=\"Incidence with bolus of prevalent patients\",0,H94*U102))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Prevalent Patients, Year 3",null,null,null,{"$f":"SUM(H103:Q103)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Prevalent Patients, Year 4",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Prevalent Patients, Year 5",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incidence"]
[null,"Number of Incidence Patients at Baseline",null,null,null,{"$f":"SUM(H107:Q107)","v":0},null,{"$f":"IF(Switch_Prev_Incidence=\"prevalence\",0,H92*U107)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"U28","v":0},0,0,0,0,0,0,0,0,0]
[null,"Number of Incident Patients, Year 1",null,null,null,{"$f":"SUM(H108:Q108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(Switch_epi_annual_increase=\"yes\",U$107,U107*(1+$F$31))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Number of Incident Patients, Year 2",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Incident Patients, Year 3",null,null,null,{"$f":"SUM(H110:Q110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Incident Patients, Year 4",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Incident Patients, Year 5",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall population Size, Based on Prevalence and incidence Switch"]
[null,"Population Size Baseline Year",null,null,null,{"$f":"SUM(H115:Q115)","v":0},null,{"$f":"H100+H107","v":0},{"$f":"I100+I107","v":0},0,0,0,0,0,0,0,0]
[null,"Population Size Year 1",null,null,null,{"$f":"SUM(H116:Q116)","v":0},null,{"$f":"H101+H108","v":0},0,0,0,0,0,0,0,0,0]
[null,"Population Size Year 2",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Population Size Year 3",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Population Size Year 4",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Population Size Year 5",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Population eligible for testing (if applicable)"]
[null,"Baseline",null,null,null,{"$f":"SUM(H123:Q123)","v":0},null,{"$f":"H100*$F$66+H107*$F$65","v":0},{"$f":"I100*$F$66+I107*$F$65","v":0},0,0,0,0,0,0,0,0]
[null,"Year 1",null,null,null,0,null,{"$f":"H101*$F$66+H108*$F$65","v":0},0,0,0,0,0,0,0,0,0]
[null,"Year 2",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Year 3",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Year 4",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Year 5",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Population size with epidemiological and testing (if applicable) filters applied"]
[null,"Baseline",null,null,null,{"$f":"SUM(H131:Q131)","v":0},null,{"$f":"(IF(Switch_Prev_Incidence=\"Prevalence\",H115*PRODUCT(U$53:U$62),\nIF(Switch_Prev_Incidence=\"Incidence\",H115*PRODUCT(U$40:U$49),\nH100*PRODUCT(U$53:U$62)+H107*PRODUCT(U$40:U$49)\n)))*U68*$U$75","v":0},0,0,0,0,0,0,0,0,0]
[null,"Year 1",null,null,null,{"$f":"SUM(H132:Q132)","v":0},null,{"$f":"(IF(Switch_Prev_Incidence=\"Prevalence\",H116*PRODUCT(U$53:U$62),\nIF(Switch_Prev_Incidence=\"Incidence\",H116*PRODUCT(U$40:U$49),\nIF(Switch_Prev_Incidence=\"Incidence derived using prevalence\",H101*PRODUCT(U$53:U$62)+H108*PRODUCT(U$40:U$49),\nH100*PRODUCT(U$53:U$62)+H108*PRODUCT(U$40:U$49)))))*U69*$U$75","v":0},0,0,0,0,0,0,0,0,0]
[null,"Year 2",null,null,null,{"$f":"SUM(H133:Q133)","v":0},null,{"$f":"(IF(Switch_Prev_Incidence=\"Prevalence\",H117*PRODUCT(U$53:U$62),\nIF(Switch_Prev_Incidence=\"Incidence\",H117*PRODUCT(U$40:U$49),\nIF(Switch_Prev_Incidence=\"Incidence derived using prevalence\",H102*PRODUCT(U$53:U$62)+H109*PRODUCT(U$40:U$49),\nH117*PRODUCT(U$40:U$49)))\n))*U70*$U$75","v":0},0,0,0,0,0,0,0,0,0]
[null,"Year 3",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Year 4",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Year 5",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Population size with coverage rates"]
[null,"Baseline",null,null,null,{"$f":"SUM(H139:Q139)","v":0},null,{"$f":"H131*H$88","v":0},{"$f":"I131*I$88","v":0},0,0,{"$f":"L131*L$88","v":0},0,0,0,0,0]
[null,"Year 1",null,null,null,{"$f":"SUM(H140:Q140)","v":0},null,{"$f":"H132*H$88","v":0},{"$f":"I132*I$88","v":0},0,0,{"$f":"L132*L$88","v":0},0,0,0,0,0]
[null,"Year 2",null,null,null,0,null,{"$f":"H133*H$88","v":0},{"$f":"I133*I$88","v":0},0,0,0,0,0,0,0,0]
[null,"Year 3",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Year 4",null,null,null,0,null,0,0,0,0,{"$f":"L135*L$88","v":0},0,0,0,0,0]
[null,"Year 5",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Inputs-Subgroups","index":3,"n_rows":117,"n_cols":10,"rows_kept":117,"cut":false,"hidden":false,"merged":[[70,1,70,3],[91,1,91,3],[5,1,7,18],[14,1,14,3],[9,1,9,4],[65,1,65,4],[37,1,37,3]]}
[]
[]
[]
[null,{"$f":"IF(Subgroup_Switch=\"Yes\",\"Deriving epidemiological filters when considering subgroups\",\"Not applicable - please proceed to next sheet\")","v":"Not applicable - please proceed to next sheet"}]
[]
[null,"When deriving epidemiological filters, subgroups are sometimes considered to derive more accurate estimates. \nIf the user wishes to consider subgroups when deriving epidemiological filters, this sheet can help derive these estimates.\nIf the user does not want to consider subgroups because they have robust data on the entire cohort, this sheet can be skipped."]
[]
[]
[]
[null,"Epidemiological filters for refining incident population "]
[]
[null,"Name of subgroup 1 to derive epidemiological filters for:"]
[null,"Name of subgroup 2 to derive epidemiological filters for:"]
[]
[null,"The user must specify what percentage of the cohort the subgroup applies to. If the subgroups are mutually exclusive (meaning a patient cannot be considered in both subgroups), the percentages should sum to 100%. If they sum to less than 100%, the user assumes any patients not covered by these subgroups are ineligible for treatment. If the subgroups are not mutually exclusive, the user must ensure no double-counting occurs when deriving data for the epidemiological filters. "]
[]
[null,null,null,{"$f":"CONCATENATE(IF(ISBLANK(D12)=TRUE,\"Subgroup 1\",D12))","v":"Subgroup 1"},{"$f":"CONCATENATE(IF(ISBLANK(D13)=TRUE,\"Subgroup 2\",D13))","v":"Subgroup 2"}]
[null,"Percentage of the population comprising the subgroup "]
[]
[null,"The user must enter all the epidemiological filters that apply. "]
[null,"If a filter only applies to 1 subgroup, leave the cell blank in the subgroup it does not apply to (do not set to 0%). "]
[null,"Epidemiological filter",null,{"$f":"CONCATENATE(\"Percentage applied to patients who meet the criteria for subgroup: \",D12)","v":"Percentage applied to patients who meet the criteria for subgroup: "},{"$f":"CONCATENATE(\"Percentage applied to patients who meet the criteria for subgroup: \",D13)","v":"Percentage applied to patients who meet the criteria for subgroup: "},"Weighted average",null,{"$f":"CONCATENATE(\"Filter applied to patients who meet criteria for \",D12)","v":"Filter applied to patients who meet criteria for "},"Filter applied to remaining patients","Weighted average calculation"]
[null,null,null,null,null,{"$f":"IF(J23=0%,100%,J23)","v":1},null,{"$f":"IF(ISBLANK(D23)=TRUE,100%,100*D23*D18)","v":1},{"$f":"IF(ISBLANK(E23)=TRUE,0,E23*E18*100)","v":0},{"$f":"IF(D23+E23=0,0,SUM(H23:I23)/100)","v":0}]
[null,null,null,null,null,{"$f":"IF(J24=0%,100%,J24)","v":1},null,{"$f":"IF(ISBLANK(D24)=TRUE,H23*100%,D24*H23)","v":1},{"$f":"IF(ISBLANK(E24)=TRUE,I23*100%,E24*I23)","v":0},{"$f":"IF(D24+E24=0,0,SUM(H24:I24)/SUM(H23:I23))","v":0}]
[null,null,null,null,null,1,null,{"$f":"IF(ISBLANK(D25)=TRUE,H24*100%,D25*H24)","v":1},{"$f":"IF(ISBLANK(E25)=TRUE,I24*100%,E25*I24)","v":0},{"$f":"IF(D25+E25=0,0,SUM(H25:I25)/SUM(H24:I24))","v":0}]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[]
[null,"\t\nOnce these epidemiological filters have been applied and the user is satisfied the results are valid by checking the following patient flow, click the Apply Epi Weights (Incidence) button to enter these into the market size sheet"]
[]
[null,"Patient Flow (Incidence)"]
[]
[null,"The following cells show patient flow for the selected jurisdiction. The first section applies the filters separately to each subgroup. The total population size with “weighted average” filters is applied to the full population. \n“Total derived by applying filters to each subgroup” should equal “Total derived using ‘weighted’ average.”"]
[]
[null,"Select Jurisdiction you wish to apply filters to:",null,"pan Canadian"]
[null,"Size of population",null,{"$f":"INDEX('Inputs-Market Size'!$F$20:$Q$21,2,MATCH('Inputs-Subgroups'!D40,'Inputs-Market Size'!$F$20:$Q$20,0))","v":31249195}]
[]
[null,"Incident population",null,{"$f":"D41*IF(D40=\"pan Canadian\",Pancan_incidence,INDEX(Inc_Prev_Table,3,MATCH('Inputs-Subgroups'!D40,'Inputs-Market Size'!H26:Q26,0)))","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Number of patients in subgroup: \",D17)","v":"Number of patients in subgroup: Subgroup 1"},null,{"$f":"D43*D18","v":0}]
[null,{"$f":"CONCATENATE(\"Number of patients in subgroup: \",E17)","v":"Number of patients in subgroup: Subgroup 2"},null,{"$f":"D43*E18","v":0}]
[]
[null,null,null,{"$f":"D17","v":"Subgroup 1"},{"$f":"E17","v":"Subgroup 2"}]
[null,{"$f":"IF(ISBLANK(B23)=TRUE,\"No additional filter applied\",B23)","v":"No additional filter applied"},null,{"$f":"D45*IF(ISBLANK(D23)=TRUE,100%,D23)","v":0},{"$f":"D46*IF(ISBLANK(E23)=TRUE,100%,E23)","v":0}]
[null,"No additional filter applied",null,{"$f":"D49*IF(ISBLANK(D24)=TRUE,100%,D24)","v":0},{"$f":"E49*IF(ISBLANK(E24)=TRUE,100%,E24)","v":0}]
[null,"No additional filter applied",null,{"$f":"D50*IF(ISBLANK(D25)=TRUE,100%,D25)","v":0},{"$f":"E50*IF(ISBLANK(E25)=TRUE,100%,E25)","v":0}]
[null,"No additional filter applied",null,{"$f":"D51*IF(ISBLANK(D26)=TRUE,100%,D26)","v":0},{"$f":"E51*IF(ISBLANK(E26)=TRUE,100%,E26)","v":0}]
[null,"No additional filter applied",null,0,0]
[null,"No additional filter applied",null,0,0]
[null,"No additional filter applied",null,0,0]
[null,"No additional filter applied",null,0,0]
[null,"No additional filter applied",null,0,0]
[null,"No additional filter applied",null,0,0]
[]
[null,"Total for each subgroup",null,{"$f":"MIN(IF(D49:D58<>0,D49:D58))","v":0},{"$f":"MIN(IF(E49:E58<>0,E49:E58))","v":0}]
[]
[null,"Total derived by applying filters to each subgroup",null,{"$f":"D60+E60","v":0}]
[null,"Total derived using 'weighted' average",null,{"$f":"D43*PRODUCT(F23:F32)","v":0}]
[]
[]
[null,"Epidemiological filters for refining prevalent population "]
[]
[null,"Name of subgroup 1 to derive epidemiological filters for:"]
[null,"Name of subgroup 2 to derive epidemiological filters for:"]
[]
[null,"The user must specify what percentage of the cohort the subgroup applies to. If the subgroups are mutually exclusive (meaning a patient cannot be considered in both subgroups) then the percentages should sum to 100%. If they sum to less than 100% then the user assumes any patients not covered by these subgroups are ineligible for treatment. If the subgroups are not mutually exclusive the user must ensure no double counting occurs when deriving data for the epidemiological filters. "]
[]
[null,null,null,{"$f":"CONCATENATE(IF(ISBLANK(D68)=TRUE,\"Subgroup 1\",D68))","v":"Subgroup 1"},{"$f":"CONCATENATE(IF(ISBLANK(D69)=TRUE,\"Subgroup 2\",D69))","v":"Subgroup 2"}]
[null,"What proportion of the population do the filters apply to?"]
[]
[null,"Epidemiological filter",null,{"$f":"CONCATENATE(\"Percentage applied to patients who meet the criteria for subgroup: \",D68)","v":"Percentage applied to patients who meet the criteria for subgroup: "},{"$f":"CONCATENATE(\"Percentage applied to patients who meet the criteria for subgroup: \",D69)","v":"Percentage applied to patients who meet the criteria for subgroup: "},"Weighted average",null,{"$f":"CONCATENATE(\"Filter applied to patients who meet criteria for \",D68)","v":"Filter applied to patients who meet criteria for "},"Filter applied to remaining patients","Weighted average calculation"]
[null,null,null,null,null,{"$f":"IF(J77=0%,100%,J77)","v":1},null,{"$f":"IF(ISBLANK(D77)=TRUE,100%,100*D77*D74)","v":1},{"$f":"IF(ISBLANK(E77)=TRUE,0,E77*E74*100)","v":0},{"$f":"IF(D77+E77=0,0,SUM(H77:I77)/100)","v":0}]
[null,null,null,null,null,1,null,{"$f":"IF(ISBLANK(D78)=TRUE,H77*100%,D78*H77)","v":1},{"$f":"IF(ISBLANK(E78)=TRUE,I77*100%,E78*I77)","v":0},{"$f":"IF(D78+E78=0,0,SUM(H78:I78)/SUM(H77:I77))","v":0}]
[null,null,null,null,null,1,null,{"$f":"IF(ISBLANK(D79)=TRUE,H78*100%,D79*H78)","v":1},{"$f":"IF(ISBLANK(E79)=TRUE,I78*100%,E79*I78)","v":0},{"$f":"IF(D79+E79=0,0,SUM(H79:I79)/SUM(H78:I78))","v":0}]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,{"$f":"IF(J81=0%,100%,J81)","v":1},null,1,0,0]
[null,null,null,null,null,{"$f":"IF(J82=0%,100%,J82)","v":1},null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[null,null,null,null,null,1,null,1,0,0]
[]
[null,"Once these epidemiological filters have been applied and the user is satisfied the results are valid by checking the following patient flow, click the Apply Epi Weights (Prevalence) button to enter these into the market size sheet "]
[]
[null,"Patient Flow (Prevalence)"]
[]
[null,"The following cells show patient flow for the selected jurisdiction. The first section applies the filters separately to each subgroup. The total population size with “weighted average” filters is applied to the full population. \n“Total derived by applying filters to each subgroup” should equal “Total derived using ‘weighted’ average.”"]
[]
[null,"Select Jurisdiction you wish to apply filters to:",null,"pan Canadian"]
[null,"Size of population",null,{"$f":"INDEX('Inputs-Market Size'!$F$20:$Q$21,2,MATCH('Inputs-Subgroups'!D94,'Inputs-Market Size'!$F$20:$Q$20,0))","v":31249195}]
[]
[null,"Prevalent population",null,{"$f":"D95*IF(D40=\"pan Canadian\",Pancan_prev,INDEX(Inc_Prev_Table,2,MATCH('Inputs-Subgroups'!D40,'Inputs-Market Size'!H26:Q26,0)))","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Number of patients in subgroup: \",D73)","v":"Number of patients in subgroup: Subgroup 1"},null,{"$f":"D97*D74","v":0}]
[null,{"$f":"CONCATENATE(\"Number of patients in subgroup: \",E73)","v":"Number of patients in subgroup: Subgroup 2"},null,{"$f":"D97*E74","v":0}]
[]
[null,null,null,{"$f":"D73","v":"Subgroup 1"},{"$f":"E73","v":"Subgroup 2"}]
[null,{"$f":"IF(ISBLANK(B77)=TRUE,\"No additional filters applied\",B77)","v":"No additional filters applied"},null,{"$f":"D99*IF(ISBLANK(D77)=TRUE,100%,D77)","v":0},{"$f":"D100*IF(ISBLANK(E77)=TRUE,100%,E77)","v":0}]
[null,"No additional filters applied",null,{"$f":"D103*IF(ISBLANK(D78)=TRUE,100%,D78)","v":0},{"$f":"E103*IF(ISBLANK(E78)=TRUE,100%,E78)","v":0}]
[null,"No additional filters applied",null,{"$f":"D104*IF(ISBLANK(D79)=TRUE,100%,D79)","v":0},{"$f":"E104*IF(ISBLANK(E79)=TRUE,100%,E79)","v":0}]
[null,"No additional filters applied",null,{"$f":"D105*IF(ISBLANK(D80)=TRUE,100%,D80)","v":0},0]
[null,"No additional filters applied",null,0,0]
[null,"No additional filters applied",null,0,0]
[null,"No additional filters applied",null,0,0]
[null,"No additional filters applied",null,0,0]
[null,"No additional filters applied",null,0,0]
[null,"No additional filters applied",null,0,0]
[]
[null,"Total for each subgroup",null,{"$f":"MIN(IF(D103:D112<>0,D103:D112))","v":0},{"$f":"MIN(IF(E103:E112<>0,E103:E112))","v":0}]
[]
[null,"Total derived by applying filters to each subgroup",null,{"$f":"D114+E114","v":0}]
[null,"Total derived using 'weighted' average",null,{"$f":"D97*PRODUCT(F77:F86)","v":0}]

{"sheet":"Outputs-Patient flow","index":4,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[3,19,3,28],[5,1,5,8]]}
[]
[]
[]
[null,"Outputs - Patient flow"]
[]
[null,"This sheets allows the user to visual patient flow to ensure the numbers calculated match expectations"]
[null,null,null,null,null,null,"Jurisdiction code"]
[null,null,"Select the jurisdiction for patient flow ",null,"pan Canadian",null,{"$f":"IF(E8=\"Pan Canadian\",\"N/A\",INDEX('Data store'!$B$19:$K$19,1,MATCH(E8,'Data store'!$B$18:$K$18,0)))","v":"N/A"}]
[]
[]
[null,null,"Filters applied to incidence (not applicable if a prevalence based model has been selected)",null,null,null,null,null,null,null,null,"Filters applied to prevalence (not applicable if an incidence only based model has been selected)"]
[]
[null,null,"Epidemiological filters",null,"Percentage applied",null,"Size of population",null,null,null,null,"Epidemiological filters",null,"Percentage applied",null,"Size of population"]
[]
[null,null,"Starting population",null,1,null,{"$f":"IF(E8=\"pan Canadian\",'Inputs-Market Size'!F21,INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(E8,'Data store'!$B$1:$K$1,0)))","v":31249195},null,null,null,null,"Starting population",null,1,null,{"$f":"IF(E8=\"pan Canadian\",'Inputs-Market Size'!F21,INDEX('Data store'!$B$1:$K$5,IF(Switch_oncvsnononc=\"Non-oncology\",3,IF(AND(Switch_oncvsnononc=\"Oncology\",Switch_IVvstakehome=\"Intravenous\"),5,4)),MATCH(E8,'Data store'!$B$1:$K$1,0)))","v":31249195}]
[]
[null,null,"Incidence",null,{"$f":"IF(G8=\"N/A\",Pancan_incidence,INDEX(Incidence_Table,1,G8))","v":0},null,{"$f":"E17*G15","v":0},null,null,null,null,"Prevalence",null,{"$f":"IF(G8=\"N/A\",Pancan_prev,INDEX(Prevalence_Table,1,G8))","v":0},null,{"$f":"N17*P15","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B40)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B40)","v":"Proportion 18+"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F40,INDEX(Incidence_Filter_Table,1,G8))","v":0},null,{"$f":"IF(E19=0%,G17*100%,G17*E19)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B53)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B53)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F53,INDEX(Prevalence_Filter_Table,1,G8))","v":0},null,{"$f":"IF(N19=0%,P17*100%,P17*N19)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B41)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B41)","v":"Proportion with moderate to high severity condition"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F41,INDEX(Incidence_Filter_Table,2,G8))","v":0},null,{"$f":"IF(E21=0%,G19*100%,G19*E21)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B54)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B54)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F54,INDEX(Prevalence_Filter_Table,2,G8))","v":0},null,{"$f":"IF(N21=0%,P19*100%,P19*N21)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B42)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B42)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F42,INDEX(Incidence_Filter_Table,3,G8))","v":0},null,{"$f":"IF(E23=0%,G21*100%,G21*E23)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B55)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B55)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F55,INDEX(Prevalence_Filter_Table,3,G8))","v":0},null,{"$f":"IF(N23=0%,P21*100%,P21*N23)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B43)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B43)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F43,INDEX(Incidence_Filter_Table,4,G8))","v":0},null,{"$f":"IF(E25=0%,G23*100%,G23*E25)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B56)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B56)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F56,INDEX(Prevalence_Filter_Table,4,G8))","v":0},null,{"$f":"IF(N25=0%,P23*100%,P23*N25)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B44)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B44)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F44,INDEX(Incidence_Filter_Table,5,G8))","v":0},null,{"$f":"IF(E27=0%,G25*100%,G25*E27)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B57)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B57)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F57,INDEX(Prevalence_Filter_Table,5,G8))","v":0},null,{"$f":"IF(N27=0%,P25*100%,P25*N27)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B45)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B45)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F45,INDEX(Incidence_Filter_Table,6,G8))","v":0},null,{"$f":"IF(E29=0%,G27*100%,G27*E29)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B58)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B58)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F58,INDEX(Prevalence_Filter_Table,6,G8))","v":0},null,{"$f":"IF(N29=0%,P27*100%,P27*N29)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B46)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B46)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F46,INDEX(Incidence_Filter_Table,7,G8))","v":0},null,{"$f":"IF(E31=0%,G29*100%,G29*E31)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B59)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B59)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F59,INDEX(Prevalence_Filter_Table,7,G8))","v":0},null,{"$f":"IF(N31=0%,P29*100%,P29*N31)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B47)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B47)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F47,INDEX(Incidence_Filter_Table,8,G8))","v":0},null,{"$f":"IF(E33=0%,G31*100%,G31*E33)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B60)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B60)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F60,INDEX(Prevalence_Filter_Table,8,G8))","v":0},null,{"$f":"IF(N33=0%,P31*100%,P31*N33)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B48)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B48)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F48,INDEX(Incidence_Filter_Table,9,G8))","v":0},null,{"$f":"IF(E35=0%,G33*100%,G33*E35)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B61)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B61)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F61,INDEX(Prevalence_Filter_Table,9,G8))","v":0},null,{"$f":"IF(N35=0%,P33*100%,P33*N35)","v":0}]
[]
[null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B49)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B49)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F49,INDEX(Incidence_Filter_Table,10,G8))","v":0},null,{"$f":"IF(E37=0%,G35*100%,G35*E37)","v":0},null,null,null,null,{"$f":"IF(ISBLANK('Inputs-Market Size'!B62)=TRUE,\"No additional filter applied\",'Inputs-Market Size'!B62)","v":"No additional filter applied"},null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F62,INDEX(Prevalence_Filter_Table,10,G8))","v":0},null,{"$f":"IF(N37=0%,P35*100%,P35*N37)","v":0}]
[]
[null,null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",\"Testing filters\",\"No additional testing filters applied\")","v":"No additional testing filters applied"},null,"Percentage applied",null,"Size of population",null,null,null,null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",\"Testing filters\",\"No additional testing filters applied\")","v":"No additional testing filters applied"},null,"Percentage applied",null,"Size of population"]
[]
[null,null,"Testing uptake",null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",IF(G8=\"N/A\",'Inputs-Market Size'!F68,INDEX(Testing_Uptake_New_Drug,1,G8)),100%)","v":1},null,{"$f":"G37*E41","v":0},null,null,null,null,"Testing uptake",null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",IF(G8=\"N/A\",'Inputs-Market Size'!F68,INDEX(Testing_Uptake_New_Drug,1,G8)),100%)","v":1},null,{"$f":"P37*N41","v":0}]
[]
[null,null,"Percentage who test positive",null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",'Inputs-Market Size'!F75,100%)","v":1},null,{"$f":"G41*E43","v":0},null,null,null,null,"Percentage who test positive",null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",'Inputs-Market Size'!F75,100%)","v":1},null,{"$f":"P41*N43","v":0}]
[]
[]
[null,null,"Total patients eligible for treatment  (baseline year)",null,null,null,{"$f":"G37*E41*E43","v":0},null,null,null,null,"Total patients eleigible for treatment \n(baseline year)",null,null,null,{"$f":"P37*N41*N43","v":0}]
[]
[null,null,"Total patients eligible for treatment who receive public coverage (baseline year)",null,null,null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F88,INDEX(Public_Coverage_Table,1,G8))*G46","v":0},null,null,null,null,"Total patients eligible for treatment who receive public coverage (baseline year)",null,null,null,{"$f":"IF(G8=\"N/A\",'Inputs-Market Size'!F88,INDEX(Public_Coverage_Table,1,G8))*P46","v":0}]

{"sheet":"Inputs-Drug Names","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Inputs - Drug Names"]
[]
[null,"Step 2. Enter drug names and the number of comparators"]
[]
[null,"Parameter",null,null,"User Input"]
[]
[null,"What is the name of the drug under review (DUR)?"]
[]
[null,"Enter the number of comparators (between 0 and 10)",null,"If 0 is selected then there is no active therapy "]
[]
[null,"Enter the names of all comparators to be included in the analysis ",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,null,null,{"$f":"IF($E$12=(10-(COUNTIF($E$14:$E$23,\"\"))),\"\",\"Error-Enter name for all comparators included in the analysis\")","v":""}]

{"sheet":"Inputs-Market Shares","index":6,"n_rows":81,"n_cols":81,"rows_kept":81,"cut":false,"hidden":false,"merged":[[7,1,8,22],[16,61,16,66],[49,12,49,17],[11,12,11,17],[16,26,16,31],[16,33,16,38],[17,3,18,3],[16,68,16,73],[16,75,16,80],[11,5,11,10],[16,47,16,52],[16,54,16,59],[16,5,16,10],[16,40,16,45],[16,12,16,17],[16,19,16,24]]}
[]
[]
[]
[null,"Inputs - Market Shares "]
[]
[null,"Step 3. Input market shares"]
[null,"For reimbursement review BIAs, 4 years of data must be presented: a 1-year baseline period and a 3-year forecast period in the base case. If the full implementation is expected to extend beyond 3 years, a longer time horizon may be submitted. First, select the desired time horizon for the analysis."]
[null,"Next,  enter the market shares for each drug including the drug under review for all 5 years of the BIA. If market shares are stable after 3 years, copy the market shares from year 3 to years 4 and 5 as well. Market shares may be jurisdictionally-specific (columns M to CC) or pan-Canadian estimates can be used in columns F to K.\nIn some cases patients who meet the indication criteria may still refuse treatment and remain untreated instead. When a new treatment is funded the proportion of patients who deny treatment may decrease, especially if the new treatment is a targeted treatment where none was available prior. As the proportion of untreated patients can vary based on whether a new drug is funded it is most relevant to consider them in market shares."]
[]
[]
[]
[null,"Parameter",null,"Notes",null,"User Input (pan-Can)",null,null,null,null,null,null,"User Input (jurisdiction-specific)"]
[]
[null,"What is the time horizon of the analysis?",null,"Time horizon can be 3, 4 or 5 years. Only 1 time horizon can be selected (i.e., not jurisdiction specific)."]
[]
[]
[null,"Reference scenario",null,null,null,"pan-Canadian",null,null,null,null,null,null,"Newfoundland and Labrador",null,null,null,null,null,null,"Prince Edward Island",null,null,null,null,null,null,"Nova Scotia",null,null,null,null,null,null,"New Brunswick",null,null,null,null,null,null,"Ontario",null,null,null,null,null,null,"Manitoba",null,null,null,null,null,null,"Saskatchewan",null,null,null,null,null,null,"Alberta",null,null,null,null,null,null,"British Columbia",null,null,null,null,null,null,"NIHB"]
[null,null,null,"If market shares are expected to be jurisdiction specific, fill in columns M to CC. If market shares are the same across all jurisdictions  only fill in cells F to K.",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5"]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"}]
[null,"Untreated"]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"}]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"}]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"}]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"}]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"}]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"}]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"}]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"}]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"}]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"}]
[null,"Total",null,null,null,{"$f":"SUM(F19:F30)","v":0},0,0,{"$f":"SUM(I19:I30)","v":0},0,0,null,{"$f":"SUM(M19:M30)","v":0},0,0,0,0,0,null,{"$f":"SUM(T19:T30)","v":0},0,0,0,0,0,null,{"$f":"SUM(AA19:AA30)","v":0},0,0,0,0,0,null,{"$f":"SUM(AH19:AH30)","v":0},0,0,0,0,0,null,{"$f":"SUM(AO19:AO30)","v":0},0,0,0,0,0,null,{"$f":"SUM(AV19:AV30)","v":0},0,0,0,0,0,null,{"$f":"SUM(BC19:BC30)","v":0},0,0,0,0,0,null,{"$f":"SUM(BJ19:BJ30)","v":0},0,0,0,0,0,null,{"$f":"SUM(BQ19:BQ30)","v":0},0,0,0,0,0,null,{"$f":"SUM(BX19:BX30)","v":0},0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(OR(F31=100%,F31=0%),\"\",\"Error-Total market shares in baseline year must sum to 100%\")","v":""},{"$f":"IF(OR(G31=100%,G31=0%),\"\",\"Error-Total market shares in Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(H31=100%,H31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(I31=100%,I31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(J31=100%,J31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},"",null,null,{"$f":"IF(OR(N31=100%,N31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(O31=100%,O31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(P31=100%,P31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(Q31=100%,Q31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},"",null,null,{"$f":"IF(OR(U31=100%,U31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(V31=100%,V31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(W31=100%,W31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(X31=100%,X31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(Y31=100%,Y31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AB31=100%,AB31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AC31=100%,AC31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AD31=100%,AD31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AE31=100%,AE31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AF31=100%,AF31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AI31=100%,AI31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AJ31=100%,AJ31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AK31=100%,AK31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AL31=100%,AL31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AM31=100%,AM31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AP31=100%,AP31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AQ31=100%,AQ31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AR31=100%,AR31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AS31=100%,AS31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AT31=100%,AT31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AW31=100%,AW31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AX31=100%,AX31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AY31=100%,AY31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AZ31=100%,AZ31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BA31=100%,BA31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BD31=100%,BD31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BE31=100%,BE31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(BF31=100%,BF31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BG31=100%,BG31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BH31=100%,BH31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BK31=100%,BK31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BL31=100%,BL31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(BM31=100%,BM31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BN31=100%,BN31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BO31=100%,BO31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BR31=100%,BR31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BS31=100%,BS31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(BT31=100%,BT31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BU31=100%,BU31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BV31=100%,BV31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BY31=100%,BY31=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BZ31=100%,BZ31=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(CA31=100%,CA31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(CB31=100%,CB31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(CC31=100%,CC31=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""}]
[null,"New drug scenario"]
[null,null,null,null,null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2 ","Year 3","Year 4","Year 5"]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"}]
[null,"Untreated"]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"}]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"}]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"}]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"}]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"}]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"}]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"}]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"}]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"}]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"}]
[null,"Total",null,null,null,{"$f":"SUM(F35:F46)","v":0},{"$f":"SUM(G35:G46)","v":0},{"$f":"SUM(H35:H46)","v":0},{"$f":"SUM(I35:I46)","v":0},0,0,null,null,{"$f":"SUM(N35:N46)","v":0},{"$f":"SUM(O35:O46)","v":0},{"$f":"SUM(P35:P46)","v":0},0,0,null,null,{"$f":"SUM(U35:U46)","v":0},{"$f":"SUM(V35:V46)","v":0},0,0,0,null,null,{"$f":"SUM(AB35:AB46)","v":0},{"$f":"SUM(AC35:AC46)","v":0},0,0,0,null,null,{"$f":"SUM(AI35:AI46)","v":0},{"$f":"SUM(AJ35:AJ46)","v":0},0,0,0,null,null,{"$f":"SUM(AP35:AP46)","v":0},{"$f":"SUM(AQ35:AQ46)","v":0},0,0,0,null,null,{"$f":"SUM(AW35:AW46)","v":0},{"$f":"SUM(AX35:AX46)","v":0},0,0,0,null,null,{"$f":"SUM(BD35:BD46)","v":0},{"$f":"SUM(BE35:BE46)","v":0},0,0,0,null,null,{"$f":"SUM(BK35:BK46)","v":0},{"$f":"SUM(BL35:BL46)","v":0},0,0,0,null,null,{"$f":"SUM(BR35:BR46)","v":0},{"$f":"SUM(BS35:BS46)","v":0},0,0,0,null,null,{"$f":"SUM(BY35:BY46)","v":0},{"$f":"SUM(BZ35:BZ46)","v":0},0,0,0]
[null,null,null,null,null,{"$f":"IF(OR(F47=100%,F47=0%),\"\",\"Error-Total market shares in baseline year must sum to 100%\")","v":""},"","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Current Value"]
[null,"Reference scenario",null,null,null,null,null,null,null,null,null,null,"Newfoundland and Labrador","Newfoundland and Labrador","Newfoundland and Labrador","Newfoundland and Labrador","Newfoundland and Labrador","Newfoundland and Labrador",null,"Prince Edward Island","Prince Edward Island","Prince Edward Island","Prince Edward Island","Prince Edward Island","Prince Edward Island",null,"Nova Scotia","Nova Scotia","Nova Scotia","Nova Scotia","Nova Scotia","Nova Scotia",null,"New Brunswick","New Brunswick","New Brunswick","New Brunswick","New Brunswick","New Brunswick",null,"Ontario","Ontario","Ontario","Ontario","Ontario","Ontario",null,"Manitoba","Manitoba","Manitoba","Manitoba","Manitoba","Manitoba",null,"Saskatchewan","Saskatchewan","Saskatchewan","Saskatchewan","Saskatchewan","Saskatchewan",null,"Alberta","Alberta","Alberta","Alberta","Alberta","Alberta",null,"British Columbia","British Columbia","British Columbia","British Columbia","British Columbia","British Columbia",null,"NIHB","NIHB","NIHB","NIHB","NIHB","NIHB"]
[null,"Drug Name",null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($M$19:$R$30)=0,F19,M19)","v":0},{"$f":"IF(SUM($M$19:$R$30)=0,G19,N19)","v":0},{"$f":"IF(SUM($M$19:$R$30)=0,H19,O19)","v":0},{"$f":"IF(SUM($M$19:$R$30)=0,I19,P19)","v":0},{"$f":"IF(SUM($M$19:$R$30)=0,J19,Q19)","v":0},{"$f":"IF(SUM($M$19:$R$30)=0,K19,R19)","v":0},null,{"$f":"IF(SUM($T$19:$Y$30)=0,F19,T19)","v":0},{"$f":"IF(SUM($T$19:$Y$30)=0,G19,U19)","v":0},{"$f":"IF(SUM($T$19:$Y$30)=0,H19,V19)","v":0},{"$f":"IF(SUM($T$19:$Y$30)=0,I19,W19)","v":0},{"$f":"IF(SUM($T$19:$Y$30)=0,J19,X19)","v":0},{"$f":"IF(SUM($T$19:$Y$30)=0,K19,Y19)","v":0},null,{"$f":"IF(SUM($AA$19:$AF$30)=0,F19,AA19)","v":0},{"$f":"IF(SUM($AA$19:$AF$30)=0,G19,AB19)","v":0},{"$f":"IF(SUM($AA$19:$AF$30)=0,H19,AC19)","v":0},{"$f":"IF(SUM($AA$19:$AF$30)=0,I19,AD19)","v":0},{"$f":"IF(SUM($AA$19:$AF$30)=0,J19,AE19)","v":0},{"$f":"IF(SUM($AA$19:$AF$30)=0,K19,AF19)","v":0},null,{"$f":"IF(SUM($AH$19:$AM$30)=0,F19,AH19)","v":0},{"$f":"IF(SUM($AH$19:$AM$30)=0,G19,AI19)","v":0},{"$f":"IF(SUM($AH$19:$AM$30)=0,H19,AJ19)","v":0},{"$f":"IF(SUM($AH$19:$AM$30)=0,I19,AK19)","v":0},{"$f":"IF(SUM($AH$19:$AM$30)=0,J19,AL19)","v":0},{"$f":"IF(SUM($AH$19:$AM$30)=0,K19,AM19)","v":0},null,{"$f":"IF(SUM($AO$19:$AT$30)=0,F19,AO19)","v":0},{"$f":"IF(SUM($AO$19:$AT$30)=0,G19,AP19)","v":0},{"$f":"IF(SUM($AO$19:$AT$30)=0,H19,AQ19)","v":0},{"$f":"IF(SUM($AO$19:$AT$30)=0,I19,AR19)","v":0},{"$f":"IF(SUM($AO$19:$AT$30)=0,J19,AS19)","v":0},{"$f":"IF(SUM($AO$19:$AT$30)=0,K19,AT19)","v":0},null,{"$f":"IF(SUM($AV$19:$BA$30)=0,F19,AV19)","v":0},{"$f":"IF(SUM($AV$19:$BA$30)=0,G19,AW19)","v":0},{"$f":"IF(SUM($AV$19:$BA$30)=0,H19,AX19)","v":0},{"$f":"IF(SUM($AV$19:$BA$30)=0,I19,AY19)","v":0},{"$f":"IF(SUM($AV$19:$BA$30)=0,J19,AZ19)","v":0},{"$f":"IF(SUM($AV$19:$BA$30)=0,K19,BA19)","v":0},null,{"$f":"IF(SUM($BC$19:$BH$30)=0,F19,BC19)","v":0},{"$f":"IF(SUM($BC$19:$BH$30)=0,G19,BD19)","v":0},{"$f":"IF(SUM($BC$19:$BH$30)=0,H19,BE19)","v":0},{"$f":"IF(SUM($BC$19:$BH$30)=0,I19,BF19)","v":0},{"$f":"IF(SUM($BC$19:$BH$30)=0,J19,BG19)","v":0},{"$f":"IF(SUM($BC$19:$BH$30)=0,K19,BH19)","v":0},null,{"$f":"IF(SUM($BJ$19:$BO$30)=0,F19,BJ19)","v":0},{"$f":"IF(SUM($BJ$19:$BO$30)=0,G19,BK19)","v":0},{"$f":"IF(SUM($BJ$19:$BO$30)=0,H19,BL19)","v":0},{"$f":"IF(SUM($BJ$19:$BO$30)=0,I19,BM19)","v":0},{"$f":"IF(SUM($BJ$19:$BO$30)=0,J19,BN19)","v":0},{"$f":"IF(SUM($BJ$19:$BO$30)=0,K19,BO19)","v":0},null,{"$f":"IF(SUM($BQ$19:$BV$30)=0,F19,BQ19)","v":0},{"$f":"IF(SUM($BQ$19:$BV$30)=0,G19,BR19)","v":0},{"$f":"IF(SUM($BQ$19:$BV$30)=0,H19,BS19)","v":0},{"$f":"IF(SUM($BQ$19:$BV$30)=0,I19,BT19)","v":0},{"$f":"IF(SUM($BQ$19:$BV$30)=0,J19,BU19)","v":0},{"$f":"IF(SUM($BQ$19:$BV$30)=0,K19,BV19)","v":0},null,{"$f":"IF(SUM($BX$19:$CC$30)=0,F19,BX19)","v":0},{"$f":"IF(SUM($BX$19:$CC$30)=0,G19,BY19)","v":0},{"$f":"IF(SUM($BX$19:$CC$30)=0,H19,BZ19)","v":0},{"$f":"IF(SUM($BX$19:$CC$30)=0,I19,CA19)","v":0},{"$f":"IF(SUM($BX$19:$CC$30)=0,J19,CB19)","v":0},{"$f":"IF(SUM($BX$19:$CC$30)=0,K19,CC19)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($M$19:$R$30)=0,F20,M20)","v":0},0,0,0,{"$f":"IF(SUM($M$19:$R$30)=0,J20,Q20)","v":0},0,null,{"$f":"IF(SUM($T$19:$Y$30)=0,F20,T20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($AA$19:$AF$30)=0,F20,AA20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($AH$19:$AM$30)=0,F20,AH20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($AO$19:$AT$30)=0,F20,AO20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($AV$19:$BA$30)=0,F20,AV20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($BC$19:$BH$30)=0,F20,BC20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($BJ$19:$BO$30)=0,F20,BJ20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($BQ$19:$BV$30)=0,F20,BQ20)","v":0},0,0,0,0,0,null,{"$f":"IF(SUM($BX$19:$CC$30)=0,F20,BX20)","v":0},0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"IF(SUM($M$19:$R$30)=0,K23,R23)","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"IF(SUM($M$19:$R$30)=0,K30,R30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($T$19:$Y$30)=0,K30,Y30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AA$19:$AF$30)=0,K30,AF30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AH$19:$AM$30)=0,K30,AM30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AO$19:$AT$30)=0,K30,AT30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AV$19:$BA$30)=0,K30,BA30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($BC$19:$BH$30)=0,K30,BH30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($BJ$19:$BO$30)=0,K30,BO30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($BQ$19:$BV$30)=0,K30,BV30)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($BX$19:$CC$30)=0,K30,CC30)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M53:M64)","v":0},{"$f":"SUM(N53:N64)","v":0},0,0,{"$f":"SUM(Q53:Q64)","v":0},{"$f":"SUM(R53:R64)","v":0},null,{"$f":"SUM(T53:T64)","v":0},{"$f":"SUM(U53:U64)","v":0},{"$f":"SUM(V53:V64)","v":0},{"$f":"SUM(W53:W64)","v":0},{"$f":"SUM(X53:X64)","v":0},{"$f":"SUM(Y53:Y64)","v":0},null,{"$f":"SUM(AA53:AA64)","v":0},{"$f":"SUM(AB53:AB64)","v":0},{"$f":"SUM(AC53:AC64)","v":0},{"$f":"SUM(AD53:AD64)","v":0},{"$f":"SUM(AE53:AE64)","v":0},{"$f":"SUM(AF53:AF64)","v":0},null,{"$f":"SUM(AH53:AH64)","v":0},{"$f":"SUM(AI53:AI64)","v":0},{"$f":"SUM(AJ53:AJ64)","v":0},{"$f":"SUM(AK53:AK64)","v":0},{"$f":"SUM(AL53:AL64)","v":0},{"$f":"SUM(AM53:AM64)","v":0},null,{"$f":"SUM(AO53:AO64)","v":0},{"$f":"SUM(AP53:AP64)","v":0},{"$f":"SUM(AQ53:AQ64)","v":0},{"$f":"SUM(AR53:AR64)","v":0},{"$f":"SUM(AS53:AS64)","v":0},{"$f":"SUM(AT53:AT64)","v":0},null,{"$f":"SUM(AV53:AV64)","v":0},{"$f":"SUM(AW53:AW64)","v":0},{"$f":"SUM(AX53:AX64)","v":0},{"$f":"SUM(AY53:AY64)","v":0},{"$f":"SUM(AZ53:AZ64)","v":0},{"$f":"SUM(BA53:BA64)","v":0},null,{"$f":"SUM(BC53:BC64)","v":0},{"$f":"SUM(BD53:BD64)","v":0},{"$f":"SUM(BE53:BE64)","v":0},{"$f":"SUM(BF53:BF64)","v":0},{"$f":"SUM(BG53:BG64)","v":0},{"$f":"SUM(BH53:BH64)","v":0},null,{"$f":"SUM(BJ53:BJ64)","v":0},{"$f":"SUM(BK53:BK64)","v":0},{"$f":"SUM(BL53:BL64)","v":0},{"$f":"SUM(BM53:BM64)","v":0},{"$f":"SUM(BN53:BN64)","v":0},{"$f":"SUM(BO53:BO64)","v":0},null,{"$f":"SUM(BQ53:BQ64)","v":0},{"$f":"SUM(BR53:BR64)","v":0},{"$f":"SUM(BS53:BS64)","v":0},{"$f":"SUM(BT53:BT64)","v":0},{"$f":"SUM(BU53:BU64)","v":0},{"$f":"SUM(BV53:BV64)","v":0},null,{"$f":"SUM(BX53:BX64)","v":0},{"$f":"SUM(BY53:BY64)","v":0},{"$f":"SUM(BZ53:BZ64)","v":0},{"$f":"SUM(CA53:CA64)","v":0},{"$f":"SUM(CB53:CB64)","v":0},{"$f":"SUM(CC53:CC64)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(N65=100%,N65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(O65=100%,O65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(P65=100%,P65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(Q65=100%,Q65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(R65=100%,R65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(U65=100%,U65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(V65=100%,V65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(W65=100%,W65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(X65=100%,X65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(Y65=100%,Y65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AB65=100%,AB65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AC65=100%,AC65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AD65=100%,AD65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AE65=100%,AE65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AF65=100%,AF65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AI65=100%,AI65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AJ65=100%,AJ65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AK65=100%,AK65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AL65=100%,AL65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AM65=100%,AM65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AP65=100%,AP65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AQ65=100%,AQ65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AR65=100%,AR65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AS65=100%,AS65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AT65=100%,AT65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(AW65=100%,AW65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(AX65=100%,AX65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(AY65=100%,AY65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(AZ65=100%,AZ65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BA65=100%,BA65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BD65=100%,BD65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BE65=100%,BE65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(BF65=100%,BF65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BG65=100%,BG65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BH65=100%,BH65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BK65=100%,BK65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BL65=100%,BL65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(BM65=100%,BM65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BN65=100%,BN65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BO65=100%,BO65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BR65=100%,BR65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BS65=100%,BS65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(BT65=100%,BT65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BU65=100%,BU65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(BV65=100%,BV65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},null,null,{"$f":"IF(OR(BY65=100%,BY65=0%),\"\",\"Error-Total market shares IN Year 1 must sum to 100%\")","v":""},{"$f":"IF(OR(BZ65=100%,BZ65=0%),\"\",\"Error-Total market shares in Year 2 must sum to 100%\")","v":""},{"$f":"IF(OR(CA65=100%,CA65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(CB65=100%,CB65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""},{"$f":"IF(OR(CC65=100%,CC65=0%),\"\",\"Error-Total market shares in Year 3 must sum to 100%\")","v":""}]
[null,"New drug scenario"]
[null,"Drug Name",null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5",null,"Baseline","Year 1","Year 2 ","Year 3","Year 4","Year 5"]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,null,null,null,null,null,null,null,null,null,{"$f":"M53","v":0},{"$f":"IF(SUM($M$35:$R$46)=0,G35,N35)","v":0},{"$f":"IF(SUM($M$35:$R$46)=0,H35,O35)","v":0},{"$f":"IF(SUM($M$35:$R$46)=0,I35,P35)","v":0},{"$f":"IF(SUM($M$35:$R$46)=0,J35,Q35)","v":0},{"$f":"IF(SUM($M$35:$R$46)=0,K35,R35)","v":0},null,{"$f":"T53","v":0},{"$f":"IF(SUM($T$35:$Y$46)=0,G35,U35)","v":0},{"$f":"IF(SUM($T$35:$Y$46)=0,H35,V35)","v":0},{"$f":"IF(SUM($T$35:$Y$46)=0,I35,W35)","v":0},{"$f":"IF(SUM($T$35:$Y$46)=0,J35,X35)","v":0},{"$f":"IF(SUM($T$35:$Y$46)=0,K35,Y35)","v":0},null,{"$f":"AA53","v":0},{"$f":"IF(SUM($AA$35:$AF$46)=0,G35,AB35)","v":0},{"$f":"IF(SUM($AA$35:$AF$46)=0,H35,AC35)","v":0},{"$f":"IF(SUM($AA$35:$AF$46)=0,I35,AD35)","v":0},{"$f":"IF(SUM($AA$35:$AF$46)=0,J35,AE35)","v":0},{"$f":"IF(SUM($AA$35:$AF$46)=0,K35,AF35)","v":0},null,{"$f":"AH53","v":0},{"$f":"IF(SUM($AH$35:$AM$46)=0,G35,AI35)","v":0},{"$f":"IF(SUM($AH$35:$AM$46)=0,H35,AJ35)","v":0},{"$f":"IF(SUM($AH$35:$AM$46)=0,I35,AK35)","v":0},{"$f":"IF(SUM($AH$35:$AM$46)=0,J35,AL35)","v":0},{"$f":"IF(SUM($AH$35:$AM$46)=0,K35,AM35)","v":0},null,{"$f":"AO53","v":0},{"$f":"IF(SUM($AO$35:$AT$46)=0,G35,AP35)","v":0},{"$f":"IF(SUM($AO$35:$AT$46)=0,H35,AQ35)","v":0},{"$f":"IF(SUM($AO$35:$AT$46)=0,I35,AR35)","v":0},{"$f":"IF(SUM($AO$35:$AT$46)=0,J35,AS35)","v":0},{"$f":"IF(SUM($AO$35:$AT$46)=0,K35,AT35)","v":0},null,{"$f":"AV53","v":0},{"$f":"IF(SUM($AV$35:$BA$46)=0,G35,AW35)","v":0},{"$f":"IF(SUM($AV$35:$BA$46)=0,H35,AX35)","v":0},{"$f":"IF(SUM($AV$35:$BA$46)=0,I35,AY35)","v":0},{"$f":"IF(SUM($AV$35:$BA$46)=0,J35,AZ35)","v":0},{"$f":"IF(SUM($AV$35:$BA$46)=0,K35,BA35)","v":0},null,{"$f":"BC53","v":0},{"$f":"IF(SUM($BC$35:$BH$46)=0,G35,BD35)","v":0},{"$f":"IF(SUM($BC$35:$BH$46)=0,H35,BE35)","v":0},{"$f":"IF(SUM($BC$35:$BH$46)=0,I35,BF35)","v":0},{"$f":"IF(SUM($BC$35:$BH$46)=0,J35,BG35)","v":0},{"$f":"IF(SUM($BC$35:$BH$46)=0,K35,BH35)","v":0},null,{"$f":"BJ53","v":0},{"$f":"IF(SUM($BJ$35:$BO$46)=0,G35,BK35)","v":0},{"$f":"IF(SUM($BJ$35:$BO$46)=0,H35,BL35)","v":0},{"$f":"IF(SUM($BJ$35:$BO$46)=0,I35,BM35)","v":0},{"$f":"IF(SUM($BJ$35:$BO$46)=0,J35,BN35)","v":0},{"$f":"IF(SUM($BJ$35:$BO$46)=0,K35,BO35)","v":0},null,{"$f":"BQ53","v":0},{"$f":"IF(SUM($BQ$35:$BV$46)=0,G35,BR35)","v":0},{"$f":"IF(SUM($BQ$35:$BV$46)=0,H35,BS35)","v":0},{"$f":"IF(SUM($BQ$35:$BV$46)=0,I35,BT35)","v":0},{"$f":"IF(SUM($BQ$35:$BV$46)=0,J35,BU35)","v":0},{"$f":"IF(SUM($BQ$35:$BV$46)=0,K35,BV35)","v":0},null,{"$f":"BX53","v":0},{"$f":"IF(SUM($BX$35:$CC$46)=0,G35,BY35)","v":0},{"$f":"IF(SUM($BX$35:$CC$46)=0,H35,BZ35)","v":0},{"$f":"IF(SUM($BX$35:$CC$46)=0,I35,CA35)","v":0},{"$f":"IF(SUM($BX$35:$CC$46)=0,J35,CB35)","v":0},{"$f":"IF(SUM($BX$35:$CC$46)=0,K35,CC35)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,{"$f":"M54","v":0},{"$f":"IF(SUM($M$35:$R$46)=0,G36,N36)","v":0},0,0,0,0,null,{"$f":"T54","v":0},{"$f":"IF(SUM($T$35:$Y$46)=0,G36,U36)","v":0},0,0,0,0,null,{"$f":"AA54","v":0},{"$f":"IF(SUM($AA$35:$AF$46)=0,G36,AB36)","v":0},0,0,0,0,null,{"$f":"AH54","v":0},{"$f":"IF(SUM($AH$35:$AM$46)=0,G36,AI36)","v":0},0,0,0,0,null,{"$f":"AO54","v":0},{"$f":"IF(SUM($AO$35:$AT$46)=0,G36,AP36)","v":0},0,0,0,0,null,{"$f":"AV54","v":0},{"$f":"IF(SUM($AV$35:$BA$46)=0,G36,AW36)","v":0},0,0,0,0,null,{"$f":"BC54","v":0},{"$f":"IF(SUM($BC$35:$BH$46)=0,G36,BD36)","v":0},0,0,0,0,null,{"$f":"BJ54","v":0},{"$f":"IF(SUM($BJ$35:$BO$46)=0,G36,BK36)","v":0},0,0,0,0,null,{"$f":"BQ54","v":0},{"$f":"IF(SUM($BQ$35:$BV$46)=0,G36,BR36)","v":0},0,0,0,0,null,{"$f":"BX54","v":0},{"$f":"IF(SUM($BX$35:$CC$46)=0,G36,BY36)","v":0},0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(SUM($T$35:$Y$46)=0,K38,Y38)","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"IF(SUM($M$35:$R$46)=0,K46,R46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($T$35:$Y$46)=0,K46,Y46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AA$35:$AF$46)=0,K46,AF46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AH$35:$AM$46)=0,K46,AM46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AO$35:$AT$46)=0,K46,AT46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($AV$35:$BA$46)=0,K46,BA46)","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(SUM($BJ$35:$BO$46)=0,K46,BO46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($BQ$35:$BV$46)=0,K46,BV46)","v":0},null,0,0,0,0,0,{"$f":"IF(SUM($BX$35:$CC$46)=0,K46,CC46)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M69:M80)","v":0},{"$f":"SUM(N69:N80)","v":0},{"$f":"SUM(O69:O80)","v":0},{"$f":"SUM(P69:P80)","v":0},0,0,null,{"$f":"SUM(T69:T80)","v":0},{"$f":"SUM(U69:U80)","v":0},{"$f":"SUM(V69:V80)","v":0},0,0,0,null,{"$f":"SUM(AA69:AA80)","v":0},{"$f":"SUM(AB69:AB80)","v":0},{"$f":"SUM(AC69:AC80)","v":0},0,0,0,null,{"$f":"SUM(AH69:AH80)","v":0},{"$f":"SUM(AI69:AI80)","v":0},{"$f":"SUM(AJ69:AJ80)","v":0},0,0,0,null,{"$f":"SUM(AO69:AO80)","v":0},{"$f":"SUM(AP69:AP80)","v":0},0,0,0,0,null,{"$f":"SUM(AV69:AV80)","v":0},{"$f":"SUM(AW69:AW80)","v":0},0,0,0,0,null,{"$f":"SUM(BC69:BC80)","v":0},{"$f":"SUM(BD69:BD80)","v":0},0,0,0,0,null,{"$f":"SUM(BJ69:BJ80)","v":0},0,0,0,0,0,null,{"$f":"SUM(BQ69:BQ80)","v":0},0,0,0,0,0,null,{"$f":"SUM(BX69:BX80)","v":0},0,0,0,0,0]

{"sheet":"Outputs-Market Dynamics","index":7,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,1,5,20],[6,1,6,20],[8,1,8,20],[7,1,7,20]]}
[]
[]
[]
[null,"Output - Market Dynamics"]
[]
[null,"In the Inputs-Market Shares sheet, the market shares for each drug including the drug under review were entered under two scenarios; the Reference scenario and the New Drug scenario."]
[null,"The new drug  generates market share by capturing it from existing products.  Based on the market shares inputted, the implicit capture rates for the new product from each of the existing products for each year has been calculated below. "]
[null,"For the chosen time horizon to be appropriate, it is expected that the market stabilizes. Thus, the capture rates for the new product should be low at the end of the time horizon, indicating that stability in the market has been achieved. Warnings will show if the capture rate for the new product from an existing product is either greater than or equal to 25% or is greater than in the previous year which indicates the market uptake of the treatment may continue to grow over time."]
[null,"Warnings are provided for information purposes only.  If the market is unstable, it may be worth re-validating the estimates of market share or extending the time horizon of the analysis."]
[]
[null,"Implied Capture Rates for NewDrug"]
[null,null,null,"Year 1","Year 2 ","Year 3"]
[null,{"$f":"'Inputs-Market Shares'!B20","v":"Untreated"},null,{"$f":"IF('Inputs-Market Shares'!F20=0,0,1-'Inputs-Market Shares'!G36/('Inputs-Market Shares'!G20/'Inputs-Market Shares'!F20*'Inputs-Market Shares'!F20))","v":0},{"$f":"IF('Inputs-Market Shares'!G36=0,0,1-'Inputs-Market Shares'!H36/('Inputs-Market Shares'!H20/'Inputs-Market Shares'!G20*'Inputs-Market Shares'!G36))","v":0},{"$f":"IF('Inputs-Market Shares'!H36=0,0,1-'Inputs-Market Shares'!I36/('Inputs-Market Shares'!I20/'Inputs-Market Shares'!H20*'Inputs-Market Shares'!H36))","v":0},null,{"$f":"IF(F13>0.25,CONCATENATE(\"The capture rate for \",Name_DUR,\" from \",B13,\" exceeds 25% in the final year.\"),IF(F13>E13,CONCATENATE(\"The capture rate for \",Name_DUR,\" from \",B13,\" is greater in the final year than the previous year.\"),\"\"))","v":""}]
[null,{"$f":"'Inputs-Market Shares'!B21","v":"Drug 1"},null,{"$f":"IF('Inputs-Market Shares'!F21=0,0,1-'Inputs-Market Shares'!G37/('Inputs-Market Shares'!G21/'Inputs-Market Shares'!F21*'Inputs-Market Shares'!F21))","v":0},{"$f":"IF('Inputs-Market Shares'!G37=0,0,1-'Inputs-Market Shares'!H37/('Inputs-Market Shares'!H21/'Inputs-Market Shares'!G21*'Inputs-Market Shares'!G37))","v":0},{"$f":"IF('Inputs-Market Shares'!H37=0,0,1-'Inputs-Market Shares'!I37/('Inputs-Market Shares'!I21/'Inputs-Market Shares'!H21*'Inputs-Market Shares'!H37))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B22","v":"Drug 2"},null,{"$f":"IF('Inputs-Market Shares'!F22=0,0,1-'Inputs-Market Shares'!G38/('Inputs-Market Shares'!G22/'Inputs-Market Shares'!F22*'Inputs-Market Shares'!F22))","v":0},{"$f":"IF('Inputs-Market Shares'!G38=0,0,1-'Inputs-Market Shares'!H38/('Inputs-Market Shares'!H22/'Inputs-Market Shares'!G22*'Inputs-Market Shares'!G38))","v":0},{"$f":"IF('Inputs-Market Shares'!H38=0,0,1-'Inputs-Market Shares'!I38/('Inputs-Market Shares'!I22/'Inputs-Market Shares'!H22*'Inputs-Market Shares'!H38))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B23","v":"Drug 3"},null,{"$f":"IF('Inputs-Market Shares'!F23=0,0,1-'Inputs-Market Shares'!G39/('Inputs-Market Shares'!G23/'Inputs-Market Shares'!F23*'Inputs-Market Shares'!F23))","v":0},{"$f":"IF('Inputs-Market Shares'!G39=0,0,1-'Inputs-Market Shares'!H39/('Inputs-Market Shares'!H23/'Inputs-Market Shares'!G23*'Inputs-Market Shares'!G39))","v":0},{"$f":"IF('Inputs-Market Shares'!H39=0,0,1-'Inputs-Market Shares'!I39/('Inputs-Market Shares'!I23/'Inputs-Market Shares'!H23*'Inputs-Market Shares'!H39))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B24","v":"Drug 4"},null,{"$f":"IF('Inputs-Market Shares'!F24=0,0,1-'Inputs-Market Shares'!G40/('Inputs-Market Shares'!G24/'Inputs-Market Shares'!F24*'Inputs-Market Shares'!F24))","v":0},{"$f":"IF('Inputs-Market Shares'!G40=0,0,1-'Inputs-Market Shares'!H40/('Inputs-Market Shares'!H24/'Inputs-Market Shares'!G24*'Inputs-Market Shares'!G40))","v":0},{"$f":"IF('Inputs-Market Shares'!H40=0,0,1-'Inputs-Market Shares'!I40/('Inputs-Market Shares'!I24/'Inputs-Market Shares'!H24*'Inputs-Market Shares'!H40))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B25","v":"Drug 5"},null,{"$f":"IF('Inputs-Market Shares'!F25=0,0,1-'Inputs-Market Shares'!G41/('Inputs-Market Shares'!G25/'Inputs-Market Shares'!F25*'Inputs-Market Shares'!F25))","v":0},{"$f":"IF('Inputs-Market Shares'!G41=0,0,1-'Inputs-Market Shares'!H41/('Inputs-Market Shares'!H25/'Inputs-Market Shares'!G25*'Inputs-Market Shares'!G41))","v":0},{"$f":"IF('Inputs-Market Shares'!H41=0,0,1-'Inputs-Market Shares'!I41/('Inputs-Market Shares'!I25/'Inputs-Market Shares'!H25*'Inputs-Market Shares'!H41))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B26","v":"Drug 6"},null,{"$f":"IF('Inputs-Market Shares'!F26=0,0,1-'Inputs-Market Shares'!G42/('Inputs-Market Shares'!G26/'Inputs-Market Shares'!F26*'Inputs-Market Shares'!F26))","v":0},{"$f":"IF('Inputs-Market Shares'!G42=0,0,1-'Inputs-Market Shares'!H42/('Inputs-Market Shares'!H26/'Inputs-Market Shares'!G26*'Inputs-Market Shares'!G42))","v":0},{"$f":"IF('Inputs-Market Shares'!H42=0,0,1-'Inputs-Market Shares'!I42/('Inputs-Market Shares'!I26/'Inputs-Market Shares'!H26*'Inputs-Market Shares'!H42))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B27","v":"Drug 7"},null,{"$f":"IF('Inputs-Market Shares'!F27=0,0,1-'Inputs-Market Shares'!G43/('Inputs-Market Shares'!G27/'Inputs-Market Shares'!F27*'Inputs-Market Shares'!F27))","v":0},{"$f":"IF('Inputs-Market Shares'!G43=0,0,1-'Inputs-Market Shares'!H43/('Inputs-Market Shares'!H27/'Inputs-Market Shares'!G27*'Inputs-Market Shares'!G43))","v":0},{"$f":"IF('Inputs-Market Shares'!H43=0,0,1-'Inputs-Market Shares'!I43/('Inputs-Market Shares'!I27/'Inputs-Market Shares'!H27*'Inputs-Market Shares'!H43))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B28","v":"Drug 8"},null,{"$f":"IF('Inputs-Market Shares'!F28=0,0,1-'Inputs-Market Shares'!G44/('Inputs-Market Shares'!G28/'Inputs-Market Shares'!F28*'Inputs-Market Shares'!F28))","v":0},{"$f":"IF('Inputs-Market Shares'!G44=0,0,1-'Inputs-Market Shares'!H44/('Inputs-Market Shares'!H28/'Inputs-Market Shares'!G28*'Inputs-Market Shares'!G44))","v":0},{"$f":"IF('Inputs-Market Shares'!H44=0,0,1-'Inputs-Market Shares'!I44/('Inputs-Market Shares'!I28/'Inputs-Market Shares'!H28*'Inputs-Market Shares'!H44))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B29","v":"Drug 9"},null,{"$f":"IF('Inputs-Market Shares'!F29=0,0,1-'Inputs-Market Shares'!G45/('Inputs-Market Shares'!G29/'Inputs-Market Shares'!F29*'Inputs-Market Shares'!F29))","v":0},{"$f":"IF('Inputs-Market Shares'!G45=0,0,1-'Inputs-Market Shares'!H45/('Inputs-Market Shares'!H29/'Inputs-Market Shares'!G29*'Inputs-Market Shares'!G45))","v":0},{"$f":"IF('Inputs-Market Shares'!H45=0,0,1-'Inputs-Market Shares'!I45/('Inputs-Market Shares'!I29/'Inputs-Market Shares'!H29*'Inputs-Market Shares'!H45))","v":0},null,""]
[null,{"$f":"'Inputs-Market Shares'!B30","v":"Drug 10"},null,{"$f":"IF('Inputs-Market Shares'!F30=0,0,1-'Inputs-Market Shares'!G46/('Inputs-Market Shares'!G30/'Inputs-Market Shares'!F30*'Inputs-Market Shares'!F30))","v":0},{"$f":"IF('Inputs-Market Shares'!G46=0,0,1-'Inputs-Market Shares'!H46/('Inputs-Market Shares'!H30/'Inputs-Market Shares'!G30*'Inputs-Market Shares'!G46))","v":0},{"$f":"IF('Inputs-Market Shares'!H46=0,0,1-'Inputs-Market Shares'!I46/('Inputs-Market Shares'!I30/'Inputs-Market Shares'!H30*'Inputs-Market Shares'!H46))","v":0},null,""]

{"sheet":"Inputs-Drug Cost User Worksheet","index":8,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[]
[]
[]
[null,"Inputs-Drug Cost User Worksheet"]
[]
[null,"Step 4. Enter unit drug cost of all drugs to calculate annual costs"]
[null,"This sheet is fully customisable for the user to calculate drug costs as they prefer. When finalised, results from this sheet should be linked to the \"Inputs-Total Drug Costs\" sheet. The following criteria must be adhered to:"]
[null,"•\tInformation on the unit cost (to 4 decimal places) per lowest dispensable unit and the per unit amount per lowest dispensable unit must be transparently detailed in the tool.  \n•\tAll calculations should be transparently laid out. \n•\tAll assumptions must be clearly stipulated (these pertain to relative dose intensity, time on treatment, dose titration, and compliance for example).\n•\tIf total costs are taken directly from the submitted economic evaluation, the user must list the assumptions used in the economic evaluation to derive drug costs. "]
[null,"The following is an example for illustrative purposes only."]
[]
[null,"Drug Name","Unit Cost","% Price reduction (if applicable)","Unit cost (with rebate)","Per (unit amount)","Unit type","Reference (if applicable)"]
[]
[null,"DUR",1000.256,0,{"$f":"C13*(1-D13)","v":1000.256},100,"mg"]
[null,null,null,null,{"$f":"IF(D14=\"\",C14,(1-D14)*C14)","v":0}]
[null,null,null,null,0]
[]
[null,"Drug A",1589.325,0,{"$f":"C17*(1-D17)","v":1589.325},100,"mg"]
[null,null,null,null,{"$f":"IF(D18=\"\",C18,(1-D18)*C18)","v":0}]
[null,null,null,null,0]
[]
[null,"Drug B",100,0,{"$f":"C21*(1-D21)","v":100},100,"mg"]
[null,null,null,null,{"$f":"IF(D22=\"\",C22,(1-D22)*C22)","v":0}]
[null,null,null,null,0]
[]
[null,null,null,null,null,null,"Days per year:","Weeks per year:","Days per month:"]
[null,null,null,null,null,null,365.25,{"$f":"G26/7","v":52.178571428571431},{"$f":"G26/12","v":30.4375}]
[]
[null,null,"Treatment","Dose required each administration as per product monograph","Dose actually received each administration","Number of units required (assuming wastage)","Number of administrations per 28 days","% who miss dose (IV therapies)","Cost per 28 days","Cost per month"]
[null,null,{"$f":"B13","v":"DUR"},1000,1000,{"$f":"ROUNDUP(E29/F13,0)","v":10},2,0.1,{"$f":"F29*G29*(1-H29)*E13","v":18004.608},{"$f":"I29/28*$I$26","v":19571.973428571429}]
[null,null,{"$f":"B17","v":"Drug A"},500,500,{"$f":"ROUNDUP(E30/F17,0)","v":5},2,0.1,{"$f":"F30*G30*(1-H30)*E17","v":14303.925000000001},{"$f":"I30/28*$I$26","v":15549.132756696428}]
[null,null,{"$f":"B21","v":"Drug B"},200,200,{"$f":"ROUNDUP(E31/F21,0)","v":2},28,0,{"$f":"F31*G31*(1-H31)*E21","v":5600},6087.5]
[]
[null,null,"Treatment","Mean time on therapy over 1 year (months)","Mean time on therapy over 2 years  (months)","Mean time on therapy over 3 years  (months)"]
[null,null,{"$f":"C29","v":"DUR"},9,14,15]
[null,null,{"$f":"C30","v":"Drug A"},6,7,7.2]
[null,null,"Drug B",3,3,3]
[]
[null,null,"Treatment","Average costs in year 1","Average costs in year 2","Average costs in year 3"]
[null,null,{"$f":"C34","v":"DUR"},{"$f":"D34*$J$29","v":176147.76085714286},{"$f":"E34*J29-D39","v":97859.867142857169},{"$f":"F34*J29-E39-D39","v":19571.973428571422}]
[null,null,{"$f":"C35","v":"Drug A"},{"$f":"D35*$J$30","v":93294.796540178562},{"$f":"E35*$J$30-D40","v":15549.132756696432},{"$f":"F35*J30-E40-D40","v":3109.826551339298}]
[null,null,"Drug B",{"$f":"D36*$J$31","v":18262.5},{"$f":"E36*$J$31-D41","v":0},{"$f":"F36*J31-E41-D41","v":0}]

{"sheet":"Inputs-Total Drug Costs","index":9,"n_rows":92,"n_cols":18,"rows_kept":92,"cut":false,"hidden":false,"merged":[[78,1,78,3],[13,1,13,3],[30,1,30,3],[46,1,46,3],[6,1,7,6],[62,1,62,3]]}
[]
[]
[]
[null,"Inputs - Total Drug Costs"]
[]
[null,"Step 5. Enter annual costs for all drugs"]
[null,"The user should link these cells to the final calculations made in the \"Inputs-Drug Cost User Worksheet\"\n\nFor incidence-based models enter the annual costs for all drugs in the first, second, and third years on treatment, respectively, accounting for loading dose, titration, and discontinuation over time. \n\nFor prevalence-based models, how long the current prevalent cohort has been on therapy is likely unknown. Therefore, drug costs for all comparators in a prevalence-based model should represent average annual drug costs and be equal across all years. For example, if drug costs are higher in subsequent years relative to the first year, the user must make an assumption regarding what percentage of patients are in their first year of therapy relative to subsequent years. This assumption will inform the “average” annual drug cost. For the drug under review, assuming the drug is not currently funded, a prevalence-based model can track all patients who receive the treatment. This assumes uptake in new diagnoses is captured in the market shares."]
[]
[]
[null,"Parameter",null,"Notes",null,"User Input "]
[]
[null,{"$f":" CONCATENATE(\"Is the annual per patient drug cost for patients receiving \", IF(Name_DUR=\"\",\" Drug Under Review\", Name_DUR), \" expected to remain constant over time?\")","v":"Is the annual per patient drug cost for patients receiving  Drug Under Review expected to remain constant over time?"},null,"If “Yes” for incidence-based models, this assumes minimal discontinuation and dose titration within the BIA time horizon, therefore first-year costs will be used for all years.\nIf “Yes” for prevalence-based models, this means drug costs are the same across all years on treatment."]
[]
[null,{"$f":"IF(F12=\"Yes\",\"Average per patient annual drug cost\",CONCATENATE(\"Average per patient annual cost of first year of treatment\",IF('Inputs-Market Size'!F24=\"Prevalence\",\" \",\" accounting for loading dose, discontinuation and titration\")))","v":"Average per patient annual cost of first year of treatment accounting for loading dose, discontinuation and titration"}]
[null,null,null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,null,null,null,null,"pan-Canadian",null,null,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"The drug cost estimate should make reference to the annual unit drug cost estimate calculated in Inputs - Unit Drug Cost User Worksheet",null,null,null,1,{"$f":"$F17","v":0},{"$f":"$F17","v":0},0,0,0,0,0,0,0,0]
[null,"Untreated",null,null,null,null,null,2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,"In a prevalence-based model comparator drug costs should be equal in all years.",null,null,null,3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,10,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,12,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"IF(F12=\"Yes\",\"Not applicable\",CONCATENATE(\"Average per patient annual cost of second year of treatment\",IF('Inputs-Market Size'!F24=\"Prevalence\",\" \",\" accounting for loading dose, discontinuation and titration\")))","v":"Average per patient annual cost of second year of treatment accounting for loading dose, discontinuation and titration"},null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,null,null,null,null,"pan-Canadian",null,null,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"The drug cost estimate should make reference to the annual unit drug cost estimate calculated in Inputs - Unit Drug Cost User Worksheet",null,null,null,1,{"$f":"IF(Switch_stablecosts=\"Yes\",I17,$F33)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Untreated",null,null,null,null,null,2,{"$f":"IF(Switch_stablecosts=\"Yes\",I18,$F34)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,"In a prevalence-based model comparator drug costs should be equal in all years.",null,null,null,3,{"$f":"IF(Switch_stablecosts=\"Yes\",I19,$F35)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,4,{"$f":"IF(Switch_stablecosts=\"Yes\",I20,$F36)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,5,{"$f":"IF(Switch_stablecosts=\"Yes\",I21,$F37)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,6,{"$f":"IF(Switch_stablecosts=\"Yes\",I22,$F38)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,7,{"$f":"IF(Switch_stablecosts=\"Yes\",I23,$F39)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,8,{"$f":"IF(Switch_stablecosts=\"Yes\",I24,$F40)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,9,{"$f":"IF(Switch_stablecosts=\"Yes\",I25,$F41)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,10,{"$f":"IF(Switch_stablecosts=\"Yes\",I26,$F42)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,11,{"$f":"IF(Switch_stablecosts=\"Yes\",I27,$F43)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,12,{"$f":"IF(Switch_stablecosts=\"Yes\",I28,$F44)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"IF(F12=\"Yes\",\"Not applicable\",CONCATENATE(\"Average per patient annual cost of third year of treatment\",IF('Inputs-Market Size'!F24=\"Prevalence\",\" \",\" accounting for loading dose, discontinuation and titration\")))","v":"Average per patient annual cost of third year of treatment accounting for loading dose, discontinuation and titration"},null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,null,null,null,null,"pan-Canadian",null,null,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"The drug cost estimate should make reference to the annual unit drug cost estimate calculated in Inputs - Unit Drug Cost User Worksheet",null,null,null,1,{"$f":"IF(Switch_stablecosts=\"Yes\",I17,$F49)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Untreated",null,null,null,null,null,2,{"$f":"IF(Switch_stablecosts=\"Yes\",I18,$F50)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,"In a prevalence-based model comparator drug costs should be equal in all years.",null,null,null,3,{"$f":"IF(Switch_stablecosts=\"Yes\",I19,$F51)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,4,{"$f":"IF(Switch_stablecosts=\"Yes\",I20,$F52)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,5,{"$f":"IF(Switch_stablecosts=\"Yes\",I21,$F53)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,6,{"$f":"IF(Switch_stablecosts=\"Yes\",I22,$F54)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,7,{"$f":"IF(Switch_stablecosts=\"Yes\",I23,$F55)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,8,{"$f":"IF(Switch_stablecosts=\"Yes\",I24,$F56)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,9,{"$f":"IF(Switch_stablecosts=\"Yes\",I25,$F57)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,10,{"$f":"IF(Switch_stablecosts=\"Yes\",I26,$F58)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,11,{"$f":"IF(Switch_stablecosts=\"Yes\",I27,$F59)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,12,{"$f":"IF(Switch_stablecosts=\"Yes\",I28,$F60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"IF(F12=\"Yes\",\"Not applicable\",CONCATENATE(\"Average per patient annual cost of fourth year of treatment\",IF('Inputs-Market Size'!F24=\"Prevalence\",\" \",\" accounting for loading dose, discontinuation and titration\")))","v":"Average per patient annual cost of fourth year of treatment accounting for loading dose, discontinuation and titration"},null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,null,null,null,null,"pan-Canadian",null,null,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"The drug cost estimate should make reference to the annual unit drug cost estimate calculated in Inputs - Unit Drug Cost User Worksheet",null,null,null,1,{"$f":"IF(Switch_stablecosts=\"Yes\",I17,$F65)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Untreated",null,null,null,null,null,2,{"$f":"IF(Switch_stablecosts=\"Yes\",I18,$F66)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,"In a prevalence-based model comparator drug costs should be equal in all years.",null,null,null,3,{"$f":"IF(Switch_stablecosts=\"Yes\",I19,$F67)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,4,{"$f":"IF(Switch_stablecosts=\"Yes\",I20,$F68)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,5,{"$f":"IF(Switch_stablecosts=\"Yes\",I21,$F69)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,6,{"$f":"IF(Switch_stablecosts=\"Yes\",I22,$F70)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,7,{"$f":"IF(Switch_stablecosts=\"Yes\",I23,$F71)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,8,{"$f":"IF(Switch_stablecosts=\"Yes\",I24,$F72)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,9,{"$f":"IF(Switch_stablecosts=\"Yes\",I25,$F73)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,10,{"$f":"IF(Switch_stablecosts=\"Yes\",I26,$F74)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,11,{"$f":"IF(Switch_stablecosts=\"Yes\",I27,$F75)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,12,{"$f":"IF(Switch_stablecosts=\"Yes\",I28,$F76)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"IF(F12=\"Yes\",\"Not applicable\",CONCATENATE(\"Average per patient annual cost of fifth year of treatment\",IF('Inputs-Market Size'!F24=\"Prevalence\",\" \",\" accounting for loading dose, discontinuation and titration\")))","v":"Average per patient annual cost of fifth year of treatment accounting for loading dose, discontinuation and titration"},null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,null,null,null,null,"pan-Canadian",null,null,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"The drug cost estimate should make reference to the annual unit drug cost estimate calculated in Inputs - Unit Drug Cost User Worksheet",null,null,null,1,{"$f":"IF(Switch_stablecosts=\"Yes\",I17,$F81)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Untreated",null,null,null,null,null,2,{"$f":"IF(Switch_stablecosts=\"Yes\",I18,$F82)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,"In a prevalence-based model comparator drug costs should be equal in all years.",null,null,null,3,{"$f":"IF(Switch_stablecosts=\"Yes\",I19,$F83)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,4,{"$f":"IF(Switch_stablecosts=\"Yes\",I20,$F84)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,5,{"$f":"IF(Switch_stablecosts=\"Yes\",I21,$F85)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,6,{"$f":"IF(Switch_stablecosts=\"Yes\",I22,$F86)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,7,{"$f":"IF(Switch_stablecosts=\"Yes\",I23,$F87)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,8,{"$f":"IF(Switch_stablecosts=\"Yes\",I24,$F88)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,9,{"$f":"IF(Switch_stablecosts=\"Yes\",I25,$F89)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,10,{"$f":"IF(Switch_stablecosts=\"Yes\",I26,$F90)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,11,{"$f":"IF(Switch_stablecosts=\"Yes\",I27,$F91)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,12,{"$f":"IF(Switch_stablecosts=\"Yes\",I28,$F92)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Inputs-Subsequent Therapy Costs","index":10,"n_rows":91,"n_cols":28,"rows_kept":91,"cut":false,"hidden":false,"merged":[[6,1,7,8]]}
[]
[]
[]
[null,"Inputs - Subsequent therapy costs"]
[]
[null,"Step 6. Enter subsequent therapy costs"]
[null,"If relevant, this sheet gives users the opportunity to specify costs associated with subsequent therapies. \nThis sheet is not intended to capture treatment switching, which should be captured through market shares. Subsequent therapy use applies to patients moving onto a new line of therapy. \nResults from this analysis should be considered exploratory only. \nIf an incidence-based model is conducted, the user should specify what the average subsequent therapy cost is expected to be each year from starting the original therapy. This takes into account the percentage of patients who require a subsequent therapy each year, the timing of when the subsequent therapy is initiated, and the cost of the subsequent therapy.\nIf a prevalence-based model is conducted, the model assumes patients fail at the beginning of each year. This will likely overestimate subsequent therapy costs. Because we do not know when patients started comparator therapies, a constant subsequent therapy cost is applied that does not change over time. \nDue to the complexities that arise when estimating subsequent therapy costs, a more sophisticated analysis, such as a Markov model, may be required. \nThe user is encouraged to use the calculation space in the Inputs–Unit Drug Costs User Worksheet  to calculate subsequent therapy costs."]
[]
[]
[null,"Do you want to include subsequent therapy costs?",null,"If no, please proceed to 'Inputs-Additional Costs'"]
[null,null,null,null,null,{"$f":"IF(Switch_subsequenttherapycosts=\"No\",\"Proceed to next sheet\",\"\")","v":""}]
[null,"Parameter",null,"Notes",null,"User Input "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",\"What is the average annual drug cost associated with subsequent therapies for patients who receive the following treatments\",\"Average per patient cost of subsequent therapies in the first  year since initiating the following therapies\")","v":"Average per patient cost of subsequent therapies in the first  year since initiating the following therapies"},null,"Note for prevalence based models the 'average' cost takes into account the proportion who require subsequent therapy each year. For example, if 10% of patients require subsequent therapy each year and subsequent therapy costs $10,000 per year on average then the average annual drug spend will be $1,000 (10% of $10,000) each year.",null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,1,2,3,4,5,6,7,8,9,10]
[]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"If subsequent therapy costs are expected to be jurisdictionally specific, fill in columns H to Q. If estimates are expected to be the same across all jurisdictions then only column F should be filled in as the default (pan-Canadian) value.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(H16)=TRUE,$F16,H16)","v":0},{"$f":"IF(I16=0,$F16,I16)","v":0},{"$f":"IF(J16=0,$F16,J16)","v":0},{"$f":"IF(K16=0,$F16,K16)","v":0},{"$f":"IF(L16=0,$F16,L16)","v":0},{"$f":"IF(M16=0,$F16,M16)","v":0},{"$f":"IF(N16=0,$F16,N16)","v":0},{"$f":"IF(O16=0,$F16,O16)","v":0},{"$f":"IF(P16=0,$F16,P16)","v":0},{"$f":"IF(Q16=0,$F16,Q16)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(H17=0,$F17,H17)","v":0},{"$f":"IF(I17=0,$F17,I17)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(H18=0,$F18,H18)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q27=0,$F27,Q27)","v":0}]
[]
[]
[]
[null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",\"Not Applicable\",\"Average per patient cost of subsequent therapies in the second  year after initiating the following therapies:\")","v":"Average per patient cost of subsequent therapies in the second  year after initiating the following therapies:"},null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(H14,'Data store'!$B$18:$K$18,0))","v":1},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(I14,'Data store'!$B$18:$K$18,0))","v":2},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(J14,'Data store'!$B$18:$K$18,0))","v":3},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(K14,'Data store'!$B$18:$K$18,0))","v":4},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(L14,'Data store'!$B$18:$K$18,0))","v":5},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(M14,'Data store'!$B$18:$K$18,0))","v":6},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(N14,'Data store'!$B$18:$K$18,0))","v":7},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(O14,'Data store'!$B$18:$K$18,0))","v":8},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(P14,'Data store'!$B$18:$K$18,0))","v":9},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(Q14,'Data store'!$B$18:$K$18,0))","v":10}]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"If drug costs are expected to be jurisdictionally specific, fill in columns H to Q. If estimates are expected to be the same across all jurisdictions then only column F should be filled in as the default (pan-Canadian) value.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(H32=0,$F32,H32)","v":0},{"$f":"IF(I32=0,$F32,I32)","v":0},{"$f":"IF(J32=0,$F32,J32)","v":0},{"$f":"IF(K32=0,$F32,K32)","v":0},{"$f":"IF(L32=0,$F32,L32)","v":0},{"$f":"IF(M32=0,$F32,M32)","v":0},{"$f":"IF(N32=0,$F32,N32)","v":0},{"$f":"IF(O32=0,$F32,O32)","v":0},{"$f":"IF(P32=0,$F32,P32)","v":0},{"$f":"IF(Q32=0,$F32,Q32)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(H33=0,$F33,H33)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(H34=0,$F34,H34)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q43=0,$F43,Q43)","v":0}]
[]
[]
[]
[null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",\"Not Applicable\",\"Average per patient cost of subsequent therapies in the third  year after initiating the following therapies:\")","v":"Average per patient cost of subsequent therapies in the third  year after initiating the following therapies:"},null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(H14,'Data store'!$B$18:$K$18,0))","v":1},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(I14,'Data store'!$B$18:$K$18,0))","v":2},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(J14,'Data store'!$B$18:$K$18,0))","v":3},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(K14,'Data store'!$B$18:$K$18,0))","v":4},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(L14,'Data store'!$B$18:$K$18,0))","v":5},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(M14,'Data store'!$B$18:$K$18,0))","v":6},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(N14,'Data store'!$B$18:$K$18,0))","v":7},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(O14,'Data store'!$B$18:$K$18,0))","v":8},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(P14,'Data store'!$B$18:$K$18,0))","v":9},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(Q14,'Data store'!$B$18:$K$18,0))","v":10}]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"If drug costs are expected to be jurisdictionally specific, fill in columns H to Q. If estimates are expected to be the same across all jurisdictions then only column F should be filled in as the default (pan-Canadian) value.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(H48=0,$F48,H48)","v":0},{"$f":"IF(I48=0,$F48,I48)","v":0},{"$f":"IF(J48=0,$F48,J48)","v":0},{"$f":"IF(K48=0,$F48,K48)","v":0},{"$f":"IF(L48=0,$F48,L48)","v":0},{"$f":"IF(M48=0,$F48,M48)","v":0},{"$f":"IF(N48=0,$F48,N48)","v":0},{"$f":"IF(O48=0,$F48,O48)","v":0},{"$f":"IF(P48=0,$F48,P48)","v":0},{"$f":"IF(Q48=0,$F48,Q48)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(H49=0,$F49,H49)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(H50=0,$F50,H50)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q59=0,$F59,Q59)","v":0}]
[]
[]
[]
[null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",\"Not Applicable\",\"Average per patient cost of subsequent therapies in the fourth  year after initiating the following therapies:\")","v":"Average per patient cost of subsequent therapies in the fourth  year after initiating the following therapies:"},null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(H14,'Data store'!$B$18:$K$18,0))","v":1},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(I14,'Data store'!$B$18:$K$18,0))","v":2},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(J14,'Data store'!$B$18:$K$18,0))","v":3},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(K14,'Data store'!$B$18:$K$18,0))","v":4},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(L14,'Data store'!$B$18:$K$18,0))","v":5},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(M14,'Data store'!$B$18:$K$18,0))","v":6},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(N14,'Data store'!$B$18:$K$18,0))","v":7},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(O14,'Data store'!$B$18:$K$18,0))","v":8},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(P14,'Data store'!$B$18:$K$18,0))","v":9},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(Q14,'Data store'!$B$18:$K$18,0))","v":10}]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"If drug costs are expected to be jurisdictionally specific, fill in columns H to Q. If estimates are expected to be the same across all jurisdictions then only column F should be filled in as the default (pan-Canadian) value.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(H64=0,$F64,H64)","v":0},{"$f":"IF(I64=0,$F64,I64)","v":0},{"$f":"IF(J64=0,$F64,J64)","v":0},{"$f":"IF(K64=0,$F64,K64)","v":0},{"$f":"IF(L64=0,$F64,L64)","v":0},{"$f":"IF(M64=0,$F64,M64)","v":0},{"$f":"IF(N64=0,$F64,N64)","v":0},{"$f":"IF(O64=0,$F64,O64)","v":0},{"$f":"IF(P64=0,$F64,P64)","v":0},{"$f":"IF(Q64=0,$F64,Q64)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(H65=0,$F65,H65)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(H66=0,$F66,H66)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q75=0,$F75,Q75)","v":0}]
[]
[]
[]
[null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",\"Not Applicable\",\"Average per patient cost of subsequent therapies in the fifth  year after initiating the following therapies:\")","v":"Average per patient cost of subsequent therapies in the fifth  year after initiating the following therapies:"},null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(H14,'Data store'!$B$18:$K$18,0))","v":1},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(I14,'Data store'!$B$18:$K$18,0))","v":2},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(J14,'Data store'!$B$18:$K$18,0))","v":3},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(K14,'Data store'!$B$18:$K$18,0))","v":4},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(L14,'Data store'!$B$18:$K$18,0))","v":5},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(M14,'Data store'!$B$18:$K$18,0))","v":6},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(N14,'Data store'!$B$18:$K$18,0))","v":7},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(O14,'Data store'!$B$18:$K$18,0))","v":8},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(P14,'Data store'!$B$18:$K$18,0))","v":9},{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(Q14,'Data store'!$B$18:$K$18,0))","v":10}]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"If drug costs are expected to be jurisdictionally specific, fill in columns H to Q. If estimates are expected to be the same across all jurisdictions then only column F should be filled in as the default (pan-Canadian) value.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(H80=0,$F80,H80)","v":0},{"$f":"IF(I80=0,$F80,I80)","v":0},{"$f":"IF(J80=0,$F80,J80)","v":0},{"$f":"IF(K80=0,$F80,K80)","v":0},{"$f":"IF(L80=0,$F80,L80)","v":0},{"$f":"IF(M80=0,$F80,M80)","v":0},{"$f":"IF(N80=0,$F80,N80)","v":0},{"$f":"IF(O80=0,$F80,O80)","v":0},{"$f":"IF(P80=0,$F80,P80)","v":0},{"$f":"IF(Q80=0,$F80,Q80)","v":0}]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(H81=0,$F81,H81)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(H82=0,$F82,H82)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q91=0,$F91,Q91)","v":0}]

{"sheet":"Inputs-Administration Costs","index":11,"n_rows":42,"n_cols":31,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,1,7,8],[30,3,31,3]]}
[]
[]
[]
[null,"Inputs - Administration Costs"]
[]
[null,"Step 7. Enter administration costs (if applicable)"]
[null,"If relevant, this sheet allows users to specify additional costs associated with treatment administration.\nIf an incidence-based model is conducted, the user should specify what the expected administration cost is and what the frequency of administrations is each year from starting the original therapy. This takes into account discontinuation. Over time, treatment frequency may change due to treatment discontinuation. If, for example, 100% of patients discontinued treatment before year 2, the number of administrations in year 2 onward would be 0 (e.g., as is the case for 1-time therapies such as CAR T-cell therapy).\nIf a prevalence-based model is conducted, the user should specify the “average” administration frequency, taking into account how long the average patient is expected to have been on therapy for. The tool assumes the drug under review is currently not funded, therefore all new cases represent individuals’ first year on treatment, which allows administration frequency to be tracked over time. This assumes minimal discontinuation over time. If there are high rates of discontinuation, these costs may not be accurately measured using a prevalence-based approach. "]
[]
[]
[null,"Parameter",null,"Notes",null,"User Input ",null,null,null,null,null,null,null,null,null,null,null,null,"Reference"]
[]
[null,"Are there any healthcare resources associated with administration?",null,"If \"No\", please proceed to next sheet"]
[null,null,null,null,null,{"$f":"IF(Switch_AdminCosts=\"No\",\"Proceed to next sheet\",\"\")","v":""}]
[null,"Costs associated with administration (per administration)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,null,null,null,null,"pan-Canadian",null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB",null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"If administration costs are expected to be jurisdictionally specific, fill in columns H to Q. If estimates are expected to be the same across all jurisdictions then only column F should be filled in as the default (pan-Canadian) value.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B16","v":"Drug Under Review"},{"$f":"IF(ISBLANK(H16)=TRUE,$F16,H16)","v":0},{"$f":"IF($F16=0,IF(I16=0,0,I16),IF(I16>0,I16,$F16))","v":0},0,0,0,0,0,0,0,0]
[null,"Untreated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF($F17=0,IF(H17=0,0,H17),IF(H17>0,H17,$F17))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"B18","v":"Drug 1"},{"$f":"IF($F18=0,IF(H18=0,0,H18),IF(H18>0,H18,$F18))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Drug 2",{"$f":"IF($F19=0,IF(H19=0,0,H19),IF(H19>0,H19,$F19))","v":0},{"$f":"IF($F19=0,IF(I19=0,0,I19),IF(I19>0,I19,$F19))","v":0},{"$f":"IF($F19=0,IF(J19=0,0,J19),IF(J19>0,J19,$F19))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Drug 3",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Drug 4",0,{"$f":"IF($F21=0,IF(I21=0,0,I21),IF(I21>0,I21,$F21))","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Drug 5",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Drug 6",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Drug 7",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Drug 8",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Drug 9",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Drug 10",0,0,0,0,0,0,0,0,0,0]
[]
[null,"Administration frequency"]
[null,null,null,null,null,"Number of administrations in year 1",{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Number of administrations in subsequent years\",\"Number of administrations in year 2\"))","v":"Number of administrations in year 2"},{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"NA in a prevalence based model\",\"Number of administrations in year 3\"))","v":"Number of administrations in year 3"},{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"NA in a prevalence based model\",IF(Switch_TH>3,\"Number of administrations in year 4\",\"NA\")))","v":"NA"},{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"NA in a prevalence based model\",IF(Switch_TH>4,\"Number of administrations in year 5\",\"NA\")))","v":"NA"}]
[null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},null,"In a prevalence based model time on treatment for comparator drugs is unknown which is why administration frequency only applies to 'subsequent' years for comparator treatments. This number should therefore be a weighted average of administration frequencies across all years. \nIn an incidence based model administration frequency per year should account for treatment discontinuation due to treatment failure or death for example. "]
[null,"Untreated"]
[null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"}]
[null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"}]
[null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"}]
[null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"}]
[null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"}]
[null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"}]
[null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"}]
[null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"}]
[null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"}]
[null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"}]

{"sheet":"Inputs-Companion Diagnostic","index":12,"n_rows":27,"n_cols":31,"rows_kept":27,"cut":false,"hidden":false,"merged":[[11,3,16,3]]}
[]
[]
[]
[null,{"$f":"IF(Switch_CompanionDiag=\"Yes\",\"Inputs - Companion Diagnostic Costs\",\"Not applicable - proceed to next sheet\")","v":"Not applicable - proceed to next sheet"}]
[]
[null,"Step 8. Enter testing costs (if applicable)"]
[null,"If relevant, this sheet allows users to specify additional costs associated with a companion diagnostic required to fund the drug under review"]
[]
[null,"Parameter",null,"Notes",null,"User Input ",null,null,null,null,null,null,null,null,null,null,null,null,"Reference"]
[]
[null,null,null,null,null,null,null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
[null,"Size of the population eligible for testing in baseline year",null,"No user input is required here but the size of the population elgible for testing is shown to the right based on what percentage of individuals with the disease under review are eligible for testing and the size of the incident/prevalent cohort specified in the 'Inputs - Market Size' sheet.",null,null,null,{"$f":"'Inputs-Market Size'!H123","v":0},{"$f":"'Inputs-Market Size'!I123","v":0},{"$f":"'Inputs-Market Size'!J123","v":0},{"$f":"'Inputs-Market Size'!K123","v":0},{"$f":"'Inputs-Market Size'!L123","v":0},{"$f":"'Inputs-Market Size'!M123","v":0},{"$f":"'Inputs-Market Size'!N123","v":0},{"$f":"'Inputs-Market Size'!O123","v":0},{"$f":"'Inputs-Market Size'!P123","v":0},{"$f":"'Inputs-Market Size'!Q123","v":0}]
[null,"Size of the population eligible for testing in year 1",null,null,null,null,null,{"$f":"'Inputs-Market Size'!H124","v":0},{"$f":"'Inputs-Market Size'!I124","v":0},{"$f":"'Inputs-Market Size'!J124","v":0},{"$f":"'Inputs-Market Size'!K124","v":0},{"$f":"'Inputs-Market Size'!L124","v":0},{"$f":"'Inputs-Market Size'!M124","v":0},{"$f":"'Inputs-Market Size'!N124","v":0},{"$f":"'Inputs-Market Size'!O124","v":0},{"$f":"'Inputs-Market Size'!P124","v":0},{"$f":"'Inputs-Market Size'!Q124","v":0}]
[null,"Size of the population eligible for testing in year 2",null,null,null,null,null,{"$f":"'Inputs-Market Size'!H125","v":0},{"$f":"'Inputs-Market Size'!I125","v":0},{"$f":"'Inputs-Market Size'!J125","v":0},{"$f":"'Inputs-Market Size'!K125","v":0},{"$f":"'Inputs-Market Size'!L125","v":0},{"$f":"'Inputs-Market Size'!M125","v":0},{"$f":"'Inputs-Market Size'!N125","v":0},{"$f":"'Inputs-Market Size'!O125","v":0},{"$f":"'Inputs-Market Size'!P125","v":0},{"$f":"'Inputs-Market Size'!Q125","v":0}]
[null,"Size of the population eligible for testing in year 3",null,null,null,null,null,{"$f":"'Inputs-Market Size'!H126","v":0},{"$f":"'Inputs-Market Size'!I126","v":0},{"$f":"'Inputs-Market Size'!J126","v":0},{"$f":"'Inputs-Market Size'!K126","v":0},{"$f":"'Inputs-Market Size'!L126","v":0},{"$f":"'Inputs-Market Size'!M126","v":0},{"$f":"'Inputs-Market Size'!N126","v":0},{"$f":"'Inputs-Market Size'!O126","v":0},{"$f":"'Inputs-Market Size'!P126","v":0},{"$f":"'Inputs-Market Size'!Q126","v":0}]
[null,"Size of the population eligible for testing in year 4",null,null,null,null,null,{"$f":"'Inputs-Market Size'!H127","v":0},{"$f":"'Inputs-Market Size'!I127","v":0},{"$f":"'Inputs-Market Size'!J127","v":0},{"$f":"'Inputs-Market Size'!K127","v":0},{"$f":"'Inputs-Market Size'!L127","v":0},{"$f":"'Inputs-Market Size'!M127","v":0},{"$f":"'Inputs-Market Size'!N127","v":0},{"$f":"'Inputs-Market Size'!O127","v":0},{"$f":"'Inputs-Market Size'!P127","v":0},{"$f":"'Inputs-Market Size'!Q127","v":0}]
[null,"Size of the population eligible for testing in year 5",null,null,null,null,null,{"$f":"'Inputs-Market Size'!H128","v":0},{"$f":"'Inputs-Market Size'!I128","v":0},{"$f":"'Inputs-Market Size'!J128","v":0},{"$f":"'Inputs-Market Size'!K128","v":0},{"$f":"'Inputs-Market Size'!L128","v":0},{"$f":"'Inputs-Market Size'!M128","v":0},{"$f":"'Inputs-Market Size'!N128","v":0},{"$f":"'Inputs-Market Size'!O128","v":0},{"$f":"'Inputs-Market Size'!P128","v":0},{"$f":"'Inputs-Market Size'!Q128","v":0}]
[null,null,null,null,null,"pan-Canadian"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Inputs-Market Size'!U68","v":0},{"$f":"'Inputs-Market Size'!V68","v":0},{"$f":"'Inputs-Market Size'!W68","v":0},{"$f":"'Inputs-Market Size'!X68","v":0},{"$f":"'Inputs-Market Size'!Y68","v":0},{"$f":"'Inputs-Market Size'!Z68","v":0},{"$f":"'Inputs-Market Size'!AA68","v":0},{"$f":"'Inputs-Market Size'!AB68","v":0},{"$f":"'Inputs-Market Size'!AC68","v":0},{"$f":"'Inputs-Market Size'!AD68","v":0}]
[null,{"$f":"CONCATENATE(\"In year 1 what % of patients eligible for testing will be tested if \",IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR), \" is not funded\")","v":"In year 1 what % of patients eligible for testing will be tested if Drug Under Review is not funded"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Switch_Testing=\"No\",0%,IF(ISBLANK(H21)=TRUE,$F21,H21))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(\"In year 2 what % of patients eligible for testing will be tested if \",IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR), \" is not funded\")","v":"In year 2 what % of patients eligible for testing will be tested if Drug Under Review is not funded"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(\"In year 3 what % of patients eligible for testing will be tested if \",IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR), \" is not funded\")","v":"In year 3 what % of patients eligible for testing will be tested if Drug Under Review is not funded"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(\"In year 4 (if applicable) what % of patients eligible for testing will be tested if \",IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR), \" is not funded\")","v":"In year 4 (if applicable) what % of patients eligible for testing will be tested if Drug Under Review is not funded"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(\"In year 5 (if applicable) what % of patients eligible for testing will be tested if \",IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR), \" is not funded\")","v":"In year 5 (if applicable) what % of patients eligible for testing will be tested if Drug Under Review is not funded"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F27=0,IF(H27=0,0,H27),IF(H27>0,H27,$F27))","v":0},{"$f":"IF($F27=0,IF(I27=0,0,I27),IF(I27>0,I27,$F27))","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Results","index":13,"n_rows":86,"n_cols":19,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Results"]
[]
[null,"Select jurisdiction:","pan Canadian"]
[]
[null,"Include drug costs?","Yes"]
[null,"Include subsequent drug costs?","No"]
[null,"Include testing costs?","No"]
[null,"Include administration costs?","No"]
[]
[null,null,"Drug Costs Only Budget Impact Results-Summary"]
[]
[null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"}]
[null,null,"Reference Scenario",{"$f":"D53","v":0},{"$f":"E53","v":0},0,0,0,0,{"$f":"SUM(E16:I16)","v":0}]
[null,null,"New Drug Scenario",{"$f":"M53","v":0},{"$f":"N53","v":0},0,0,0,0,{"$f":"SUM(E17:I17)","v":0}]
[null,null,"Net Budget Impact",{"$f":"D17-D16","v":0},{"$f":"E17-E16","v":0},0,0,0,0,{"$f":"SUM(E18:I18)","v":0}]
[null,null,"*Note: Negative values reflect cost savings"]
[]
[null,null,"Patient Numbers"]
[]
[null,null,"Reference scenario","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"New Drug Scenario","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K332,\nIF($C$6=\"Alberta\",Alberta!K332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K332,\nIF($C$6=\"Manitoba\",Manitoba!K332,\nIF($C$6=\"Ontario\",Ontario!K332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K332,\nIF($C$6=\"NIHB\",NIHB!K332,\nSUM('British Columbia'!K332,\nAlberta!K332,\nSaskatchewan!K332,\nManitoba!K332,\nOntario!K332,\n'New Brunswick'!K332,\n'Nova Scotia'!K332,\n'Newfoundland and Labrador'!K332,\n'Prince Edward Island'!K332,\nNIHB!K332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L332,\nIF($C$6=\"Alberta\",Alberta!L332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L332,\nIF($C$6=\"Manitoba\",Manitoba!L332,\nIF($C$6=\"Ontario\",Ontario!L332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L332,\nIF($C$6=\"NIHB\",NIHB!L332,\nSUM('British Columbia'!L332,\nAlberta!L332,\nSaskatchewan!L332,\nManitoba!L332,\nOntario!L332,\n'New Brunswick'!L332,\n'Nova Scotia'!L332,\n'Newfoundland and Labrador'!L332,\n'Prince Edward Island'!L332,\nNIHB!L332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M332,\nIF($C$6=\"Alberta\",Alberta!M332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M332,\nIF($C$6=\"Manitoba\",Manitoba!M332,\nIF($C$6=\"Ontario\",Ontario!M332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M332,\nIF($C$6=\"NIHB\",NIHB!M332,\nSUM('British Columbia'!M332,\nAlberta!M332,\nSaskatchewan!M332,\nManitoba!M332,\nOntario!M332,\n'New Brunswick'!M332,\n'Nova Scotia'!M332,\n'Newfoundland and Labrador'!M332,\n'Prince Edward Island'!M332,\nNIHB!M332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N332,\nIF($C$6=\"Alberta\",Alberta!N332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N332,\nIF($C$6=\"Manitoba\",Manitoba!N332,\nIF($C$6=\"Ontario\",Ontario!N332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N332,\nIF($C$6=\"NIHB\",NIHB!N332,\nSUM('British Columbia'!N332,\nAlberta!N332,\nSaskatchewan!N332,\nManitoba!N332,\nOntario!N332,\n'New Brunswick'!N332,\n'Nova Scotia'!N332,\n'Newfoundland and Labrador'!N332,\n'Prince Edward Island'!N332,\nNIHB!N332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O332,\nIF($C$6=\"Alberta\",Alberta!O332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O332,\nIF($C$6=\"Manitoba\",Manitoba!O332,\nIF($C$6=\"Ontario\",Ontario!O332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O332,\nIF($C$6=\"NIHB\",NIHB!O332,\nSUM('British Columbia'!O332,\nAlberta!O332,\nSaskatchewan!O332,\nManitoba!O332,\nOntario!O332,\n'New Brunswick'!O332,\n'Nova Scotia'!O332,\n'Newfoundland and Labrador'!O332,\n'Prince Edward Island'!O332,\nNIHB!O332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P332,\nIF($C$6=\"Alberta\",Alberta!P332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P332,\nIF($C$6=\"Manitoba\",Manitoba!P332,\nIF($C$6=\"Ontario\",Ontario!P332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P332,\nIF($C$6=\"NIHB\",NIHB!P332,\nSUM('British Columbia'!P332,\nAlberta!P332,\nSaskatchewan!P332,\nManitoba!P332,\nOntario!P332,\n'New Brunswick'!P332,\n'Nova Scotia'!P332,\n'Newfoundland and Labrador'!P332,\n'Prince Edward Island'!P332,\nNIHB!P332,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S332,\nIF($C$6=\"Alberta\",Alberta!S332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S332,\nIF($C$6=\"Manitoba\",Manitoba!S332,\nIF($C$6=\"Ontario\",Ontario!S332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S332,\nIF($C$6=\"NIHB\",NIHB!S332,\nSUM('British Columbia'!S332,\nAlberta!S332,\nSaskatchewan!S332,\nManitoba!S332,\nOntario!S332,\n'New Brunswick'!S332,\n'Nova Scotia'!S332,\n'Newfoundland and Labrador'!S332,\n'Prince Edward Island'!S332,\nNIHB!S332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T332,\nIF($C$6=\"Alberta\",Alberta!T332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T332,\nIF($C$6=\"Manitoba\",Manitoba!T332,\nIF($C$6=\"Ontario\",Ontario!T332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T332,\nIF($C$6=\"NIHB\",NIHB!T332,\nSUM('British Columbia'!T332,\nAlberta!T332,\nSaskatchewan!T332,\nManitoba!T332,\nOntario!T332,\n'New Brunswick'!T332,\n'Nova Scotia'!T332,\n'Newfoundland and Labrador'!T332,\n'Prince Edward Island'!T332,\nNIHB!T332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U332,\nIF($C$6=\"Alberta\",Alberta!U332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U332,\nIF($C$6=\"Manitoba\",Manitoba!U332,\nIF($C$6=\"Ontario\",Ontario!U332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U332,\nIF($C$6=\"NIHB\",NIHB!U332,\nSUM('British Columbia'!U332,\nAlberta!U332,\nSaskatchewan!U332,\nManitoba!U332,\nOntario!U332,\n'New Brunswick'!U332,\n'Nova Scotia'!U332,\n'Newfoundland and Labrador'!U332,\n'Prince Edward Island'!U332,\nNIHB!U332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V332,\nIF($C$6=\"Alberta\",Alberta!V332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V332,\nIF($C$6=\"Manitoba\",Manitoba!V332,\nIF($C$6=\"Ontario\",Ontario!V332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V332,\nIF($C$6=\"NIHB\",NIHB!V332,\nSUM('British Columbia'!V332,\nAlberta!V332,\nSaskatchewan!V332,\nManitoba!V332,\nOntario!V332,\n'New Brunswick'!V332,\n'Nova Scotia'!V332,\n'Newfoundland and Labrador'!V332,\n'Prince Edward Island'!V332,\nNIHB!V332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W332,\nIF($C$6=\"Alberta\",Alberta!W332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W332,\nIF($C$6=\"Manitoba\",Manitoba!W332,\nIF($C$6=\"Ontario\",Ontario!W332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W332,\nIF($C$6=\"NIHB\",NIHB!W332,\nSUM('British Columbia'!W332,\nAlberta!W332,\nSaskatchewan!W332,\nManitoba!W332,\nOntario!W332,\n'New Brunswick'!W332,\n'Nova Scotia'!W332,\n'Newfoundland and Labrador'!W332,\n'Prince Edward Island'!W332,\nNIHB!W332,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X332,\nIF($C$6=\"Alberta\",Alberta!X332,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X332,\nIF($C$6=\"Manitoba\",Manitoba!X332,\nIF($C$6=\"Ontario\",Ontario!X332,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X332,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X332,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X332,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X332,\nIF($C$6=\"NIHB\",NIHB!X332,\nSUM('British Columbia'!X332,\nAlberta!X332,\nSaskatchewan!X332,\nManitoba!X332,\nOntario!X332,\n'New Brunswick'!X332,\n'Nova Scotia'!X332,\n'Newfoundland and Labrador'!X332,\n'Prince Edward Island'!X332,\nNIHB!X332,\n)\n))))))))))","v":0}]
[null,null,"Untreated",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K333,\nIF($C$6=\"Alberta\",Alberta!K333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K333,\nIF($C$6=\"Manitoba\",Manitoba!K333,\nIF($C$6=\"Ontario\",Ontario!K333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K333,\nIF($C$6=\"NIHB\",NIHB!K333,\nSUM('British Columbia'!K333,\nAlberta!K333,\nSaskatchewan!K333,\nManitoba!K333,\nOntario!K333,\n'New Brunswick'!K333,\n'Nova Scotia'!K333,\n'Newfoundland and Labrador'!K333,\n'Prince Edward Island'!K333,\nNIHB!K333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L333,\nIF($C$6=\"Alberta\",Alberta!L333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L333,\nIF($C$6=\"Manitoba\",Manitoba!L333,\nIF($C$6=\"Ontario\",Ontario!L333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L333,\nIF($C$6=\"NIHB\",NIHB!L333,\nSUM('British Columbia'!L333,\nAlberta!L333,\nSaskatchewan!L333,\nManitoba!L333,\nOntario!L333,\n'New Brunswick'!L333,\n'Nova Scotia'!L333,\n'Newfoundland and Labrador'!L333,\n'Prince Edward Island'!L333,\nNIHB!L333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M333,\nIF($C$6=\"Alberta\",Alberta!M333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M333,\nIF($C$6=\"Manitoba\",Manitoba!M333,\nIF($C$6=\"Ontario\",Ontario!M333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M333,\nIF($C$6=\"NIHB\",NIHB!M333,\nSUM('British Columbia'!M333,\nAlberta!M333,\nSaskatchewan!M333,\nManitoba!M333,\nOntario!M333,\n'New Brunswick'!M333,\n'Nova Scotia'!M333,\n'Newfoundland and Labrador'!M333,\n'Prince Edward Island'!M333,\nNIHB!M333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N333,\nIF($C$6=\"Alberta\",Alberta!N333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N333,\nIF($C$6=\"Manitoba\",Manitoba!N333,\nIF($C$6=\"Ontario\",Ontario!N333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N333,\nIF($C$6=\"NIHB\",NIHB!N333,\nSUM('British Columbia'!N333,\nAlberta!N333,\nSaskatchewan!N333,\nManitoba!N333,\nOntario!N333,\n'New Brunswick'!N333,\n'Nova Scotia'!N333,\n'Newfoundland and Labrador'!N333,\n'Prince Edward Island'!N333,\nNIHB!N333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O333,\nIF($C$6=\"Alberta\",Alberta!O333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O333,\nIF($C$6=\"Manitoba\",Manitoba!O333,\nIF($C$6=\"Ontario\",Ontario!O333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O333,\nIF($C$6=\"NIHB\",NIHB!O333,\nSUM('British Columbia'!O333,\nAlberta!O333,\nSaskatchewan!O333,\nManitoba!O333,\nOntario!O333,\n'New Brunswick'!O333,\n'Nova Scotia'!O333,\n'Newfoundland and Labrador'!O333,\n'Prince Edward Island'!O333,\nNIHB!O333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P333,\nIF($C$6=\"Alberta\",Alberta!P333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P333,\nIF($C$6=\"Manitoba\",Manitoba!P333,\nIF($C$6=\"Ontario\",Ontario!P333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P333,\nIF($C$6=\"NIHB\",NIHB!P333,\nSUM('British Columbia'!P333,\nAlberta!P333,\nSaskatchewan!P333,\nManitoba!P333,\nOntario!P333,\n'New Brunswick'!P333,\n'Nova Scotia'!P333,\n'Newfoundland and Labrador'!P333,\n'Prince Edward Island'!P333,\nNIHB!P333,\n)\n))))))))))","v":0},null,null,"Untreated",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S333,\nIF($C$6=\"Alberta\",Alberta!S333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S333,\nIF($C$6=\"Manitoba\",Manitoba!S333,\nIF($C$6=\"Ontario\",Ontario!S333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S333,\nIF($C$6=\"NIHB\",NIHB!S333,\nSUM('British Columbia'!S333,\nAlberta!S333,\nSaskatchewan!S333,\nManitoba!S333,\nOntario!S333,\n'New Brunswick'!S333,\n'Nova Scotia'!S333,\n'Newfoundland and Labrador'!S333,\n'Prince Edward Island'!S333,\nNIHB!S333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T333,\nIF($C$6=\"Alberta\",Alberta!T333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T333,\nIF($C$6=\"Manitoba\",Manitoba!T333,\nIF($C$6=\"Ontario\",Ontario!T333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T333,\nIF($C$6=\"NIHB\",NIHB!T333,\nSUM('British Columbia'!T333,\nAlberta!T333,\nSaskatchewan!T333,\nManitoba!T333,\nOntario!T333,\n'New Brunswick'!T333,\n'Nova Scotia'!T333,\n'Newfoundland and Labrador'!T333,\n'Prince Edward Island'!T333,\nNIHB!T333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U333,\nIF($C$6=\"Alberta\",Alberta!U333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U333,\nIF($C$6=\"Manitoba\",Manitoba!U333,\nIF($C$6=\"Ontario\",Ontario!U333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U333,\nIF($C$6=\"NIHB\",NIHB!U333,\nSUM('British Columbia'!U333,\nAlberta!U333,\nSaskatchewan!U333,\nManitoba!U333,\nOntario!U333,\n'New Brunswick'!U333,\n'Nova Scotia'!U333,\n'Newfoundland and Labrador'!U333,\n'Prince Edward Island'!U333,\nNIHB!U333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V333,\nIF($C$6=\"Alberta\",Alberta!V333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V333,\nIF($C$6=\"Manitoba\",Manitoba!V333,\nIF($C$6=\"Ontario\",Ontario!V333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V333,\nIF($C$6=\"NIHB\",NIHB!V333,\nSUM('British Columbia'!V333,\nAlberta!V333,\nSaskatchewan!V333,\nManitoba!V333,\nOntario!V333,\n'New Brunswick'!V333,\n'Nova Scotia'!V333,\n'Newfoundland and Labrador'!V333,\n'Prince Edward Island'!V333,\nNIHB!V333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W333,\nIF($C$6=\"Alberta\",Alberta!W333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W333,\nIF($C$6=\"Manitoba\",Manitoba!W333,\nIF($C$6=\"Ontario\",Ontario!W333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W333,\nIF($C$6=\"NIHB\",NIHB!W333,\nSUM('British Columbia'!W333,\nAlberta!W333,\nSaskatchewan!W333,\nManitoba!W333,\nOntario!W333,\n'New Brunswick'!W333,\n'Nova Scotia'!W333,\n'Newfoundland and Labrador'!W333,\n'Prince Edward Island'!W333,\nNIHB!W333,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X333,\nIF($C$6=\"Alberta\",Alberta!X333,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X333,\nIF($C$6=\"Manitoba\",Manitoba!X333,\nIF($C$6=\"Ontario\",Ontario!X333,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X333,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X333,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X333,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X333,\nIF($C$6=\"NIHB\",NIHB!X333,\nSUM('British Columbia'!X333,\nAlberta!X333,\nSaskatchewan!X333,\nManitoba!X333,\nOntario!X333,\n'New Brunswick'!X333,\n'Nova Scotia'!X333,\n'Newfoundland and Labrador'!X333,\n'Prince Edward Island'!X333,\nNIHB!X333,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K334,\nIF($C$6=\"Alberta\",Alberta!K334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K334,\nIF($C$6=\"Manitoba\",Manitoba!K334,\nIF($C$6=\"Ontario\",Ontario!K334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K334,\nIF($C$6=\"NIHB\",NIHB!K334,\nSUM('British Columbia'!K334,\nAlberta!K334,\nSaskatchewan!K334,\nManitoba!K334,\nOntario!K334,\n'New Brunswick'!K334,\n'Nova Scotia'!K334,\n'Newfoundland and Labrador'!K334,\n'Prince Edward Island'!K334,\nNIHB!K334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L334,\nIF($C$6=\"Alberta\",Alberta!L334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L334,\nIF($C$6=\"Manitoba\",Manitoba!L334,\nIF($C$6=\"Ontario\",Ontario!L334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L334,\nIF($C$6=\"NIHB\",NIHB!L334,\nSUM('British Columbia'!L334,\nAlberta!L334,\nSaskatchewan!L334,\nManitoba!L334,\nOntario!L334,\n'New Brunswick'!L334,\n'Nova Scotia'!L334,\n'Newfoundland and Labrador'!L334,\n'Prince Edward Island'!L334,\nNIHB!L334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M334,\nIF($C$6=\"Alberta\",Alberta!M334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M334,\nIF($C$6=\"Manitoba\",Manitoba!M334,\nIF($C$6=\"Ontario\",Ontario!M334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M334,\nIF($C$6=\"NIHB\",NIHB!M334,\nSUM('British Columbia'!M334,\nAlberta!M334,\nSaskatchewan!M334,\nManitoba!M334,\nOntario!M334,\n'New Brunswick'!M334,\n'Nova Scotia'!M334,\n'Newfoundland and Labrador'!M334,\n'Prince Edward Island'!M334,\nNIHB!M334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N334,\nIF($C$6=\"Alberta\",Alberta!N334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N334,\nIF($C$6=\"Manitoba\",Manitoba!N334,\nIF($C$6=\"Ontario\",Ontario!N334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N334,\nIF($C$6=\"NIHB\",NIHB!N334,\nSUM('British Columbia'!N334,\nAlberta!N334,\nSaskatchewan!N334,\nManitoba!N334,\nOntario!N334,\n'New Brunswick'!N334,\n'Nova Scotia'!N334,\n'Newfoundland and Labrador'!N334,\n'Prince Edward Island'!N334,\nNIHB!N334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O334,\nIF($C$6=\"Alberta\",Alberta!O334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O334,\nIF($C$6=\"Manitoba\",Manitoba!O334,\nIF($C$6=\"Ontario\",Ontario!O334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O334,\nIF($C$6=\"NIHB\",NIHB!O334,\nSUM('British Columbia'!O334,\nAlberta!O334,\nSaskatchewan!O334,\nManitoba!O334,\nOntario!O334,\n'New Brunswick'!O334,\n'Nova Scotia'!O334,\n'Newfoundland and Labrador'!O334,\n'Prince Edward Island'!O334,\nNIHB!O334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P334,\nIF($C$6=\"Alberta\",Alberta!P334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P334,\nIF($C$6=\"Manitoba\",Manitoba!P334,\nIF($C$6=\"Ontario\",Ontario!P334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P334,\nIF($C$6=\"NIHB\",NIHB!P334,\nSUM('British Columbia'!P334,\nAlberta!P334,\nSaskatchewan!P334,\nManitoba!P334,\nOntario!P334,\n'New Brunswick'!P334,\n'Nova Scotia'!P334,\n'Newfoundland and Labrador'!P334,\n'Prince Edward Island'!P334,\nNIHB!P334,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S334,\nIF($C$6=\"Alberta\",Alberta!S334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S334,\nIF($C$6=\"Manitoba\",Manitoba!S334,\nIF($C$6=\"Ontario\",Ontario!S334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S334,\nIF($C$6=\"NIHB\",NIHB!S334,\nSUM('British Columbia'!S334,\nAlberta!S334,\nSaskatchewan!S334,\nManitoba!S334,\nOntario!S334,\n'New Brunswick'!S334,\n'Nova Scotia'!S334,\n'Newfoundland and Labrador'!S334,\n'Prince Edward Island'!S334,\nNIHB!S334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T334,\nIF($C$6=\"Alberta\",Alberta!T334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T334,\nIF($C$6=\"Manitoba\",Manitoba!T334,\nIF($C$6=\"Ontario\",Ontario!T334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T334,\nIF($C$6=\"NIHB\",NIHB!T334,\nSUM('British Columbia'!T334,\nAlberta!T334,\nSaskatchewan!T334,\nManitoba!T334,\nOntario!T334,\n'New Brunswick'!T334,\n'Nova Scotia'!T334,\n'Newfoundland and Labrador'!T334,\n'Prince Edward Island'!T334,\nNIHB!T334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U334,\nIF($C$6=\"Alberta\",Alberta!U334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U334,\nIF($C$6=\"Manitoba\",Manitoba!U334,\nIF($C$6=\"Ontario\",Ontario!U334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U334,\nIF($C$6=\"NIHB\",NIHB!U334,\nSUM('British Columbia'!U334,\nAlberta!U334,\nSaskatchewan!U334,\nManitoba!U334,\nOntario!U334,\n'New Brunswick'!U334,\n'Nova Scotia'!U334,\n'Newfoundland and Labrador'!U334,\n'Prince Edward Island'!U334,\nNIHB!U334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V334,\nIF($C$6=\"Alberta\",Alberta!V334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V334,\nIF($C$6=\"Manitoba\",Manitoba!V334,\nIF($C$6=\"Ontario\",Ontario!V334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V334,\nIF($C$6=\"NIHB\",NIHB!V334,\nSUM('British Columbia'!V334,\nAlberta!V334,\nSaskatchewan!V334,\nManitoba!V334,\nOntario!V334,\n'New Brunswick'!V334,\n'Nova Scotia'!V334,\n'Newfoundland and Labrador'!V334,\n'Prince Edward Island'!V334,\nNIHB!V334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W334,\nIF($C$6=\"Alberta\",Alberta!W334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W334,\nIF($C$6=\"Manitoba\",Manitoba!W334,\nIF($C$6=\"Ontario\",Ontario!W334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W334,\nIF($C$6=\"NIHB\",NIHB!W334,\nSUM('British Columbia'!W334,\nAlberta!W334,\nSaskatchewan!W334,\nManitoba!W334,\nOntario!W334,\n'New Brunswick'!W334,\n'Nova Scotia'!W334,\n'Newfoundland and Labrador'!W334,\n'Prince Edward Island'!W334,\nNIHB!W334,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X334,\nIF($C$6=\"Alberta\",Alberta!X334,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X334,\nIF($C$6=\"Manitoba\",Manitoba!X334,\nIF($C$6=\"Ontario\",Ontario!X334,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X334,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X334,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X334,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X334,\nIF($C$6=\"NIHB\",NIHB!X334,\nSUM('British Columbia'!X334,\nAlberta!X334,\nSaskatchewan!X334,\nManitoba!X334,\nOntario!X334,\n'New Brunswick'!X334,\n'Nova Scotia'!X334,\n'Newfoundland and Labrador'!X334,\n'Prince Edward Island'!X334,\nNIHB!X334,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K335,\nIF($C$6=\"Alberta\",Alberta!K335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K335,\nIF($C$6=\"Manitoba\",Manitoba!K335,\nIF($C$6=\"Ontario\",Ontario!K335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K335,\nIF($C$6=\"NIHB\",NIHB!K335,\nSUM('British Columbia'!K335,\nAlberta!K335,\nSaskatchewan!K335,\nManitoba!K335,\nOntario!K335,\n'New Brunswick'!K335,\n'Nova Scotia'!K335,\n'Newfoundland and Labrador'!K335,\n'Prince Edward Island'!K335,\nNIHB!K335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L335,\nIF($C$6=\"Alberta\",Alberta!L335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L335,\nIF($C$6=\"Manitoba\",Manitoba!L335,\nIF($C$6=\"Ontario\",Ontario!L335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L335,\nIF($C$6=\"NIHB\",NIHB!L335,\nSUM('British Columbia'!L335,\nAlberta!L335,\nSaskatchewan!L335,\nManitoba!L335,\nOntario!L335,\n'New Brunswick'!L335,\n'Nova Scotia'!L335,\n'Newfoundland and Labrador'!L335,\n'Prince Edward Island'!L335,\nNIHB!L335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M335,\nIF($C$6=\"Alberta\",Alberta!M335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M335,\nIF($C$6=\"Manitoba\",Manitoba!M335,\nIF($C$6=\"Ontario\",Ontario!M335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M335,\nIF($C$6=\"NIHB\",NIHB!M335,\nSUM('British Columbia'!M335,\nAlberta!M335,\nSaskatchewan!M335,\nManitoba!M335,\nOntario!M335,\n'New Brunswick'!M335,\n'Nova Scotia'!M335,\n'Newfoundland and Labrador'!M335,\n'Prince Edward Island'!M335,\nNIHB!M335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N335,\nIF($C$6=\"Alberta\",Alberta!N335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N335,\nIF($C$6=\"Manitoba\",Manitoba!N335,\nIF($C$6=\"Ontario\",Ontario!N335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N335,\nIF($C$6=\"NIHB\",NIHB!N335,\nSUM('British Columbia'!N335,\nAlberta!N335,\nSaskatchewan!N335,\nManitoba!N335,\nOntario!N335,\n'New Brunswick'!N335,\n'Nova Scotia'!N335,\n'Newfoundland and Labrador'!N335,\n'Prince Edward Island'!N335,\nNIHB!N335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O335,\nIF($C$6=\"Alberta\",Alberta!O335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O335,\nIF($C$6=\"Manitoba\",Manitoba!O335,\nIF($C$6=\"Ontario\",Ontario!O335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O335,\nIF($C$6=\"NIHB\",NIHB!O335,\nSUM('British Columbia'!O335,\nAlberta!O335,\nSaskatchewan!O335,\nManitoba!O335,\nOntario!O335,\n'New Brunswick'!O335,\n'Nova Scotia'!O335,\n'Newfoundland and Labrador'!O335,\n'Prince Edward Island'!O335,\nNIHB!O335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P335,\nIF($C$6=\"Alberta\",Alberta!P335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P335,\nIF($C$6=\"Manitoba\",Manitoba!P335,\nIF($C$6=\"Ontario\",Ontario!P335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P335,\nIF($C$6=\"NIHB\",NIHB!P335,\nSUM('British Columbia'!P335,\nAlberta!P335,\nSaskatchewan!P335,\nManitoba!P335,\nOntario!P335,\n'New Brunswick'!P335,\n'Nova Scotia'!P335,\n'Newfoundland and Labrador'!P335,\n'Prince Edward Island'!P335,\nNIHB!P335,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S335,\nIF($C$6=\"Alberta\",Alberta!S335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S335,\nIF($C$6=\"Manitoba\",Manitoba!S335,\nIF($C$6=\"Ontario\",Ontario!S335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S335,\nIF($C$6=\"NIHB\",NIHB!S335,\nSUM('British Columbia'!S335,\nAlberta!S335,\nSaskatchewan!S335,\nManitoba!S335,\nOntario!S335,\n'New Brunswick'!S335,\n'Nova Scotia'!S335,\n'Newfoundland and Labrador'!S335,\n'Prince Edward Island'!S335,\nNIHB!S335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T335,\nIF($C$6=\"Alberta\",Alberta!T335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T335,\nIF($C$6=\"Manitoba\",Manitoba!T335,\nIF($C$6=\"Ontario\",Ontario!T335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T335,\nIF($C$6=\"NIHB\",NIHB!T335,\nSUM('British Columbia'!T335,\nAlberta!T335,\nSaskatchewan!T335,\nManitoba!T335,\nOntario!T335,\n'New Brunswick'!T335,\n'Nova Scotia'!T335,\n'Newfoundland and Labrador'!T335,\n'Prince Edward Island'!T335,\nNIHB!T335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U335,\nIF($C$6=\"Alberta\",Alberta!U335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U335,\nIF($C$6=\"Manitoba\",Manitoba!U335,\nIF($C$6=\"Ontario\",Ontario!U335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U335,\nIF($C$6=\"NIHB\",NIHB!U335,\nSUM('British Columbia'!U335,\nAlberta!U335,\nSaskatchewan!U335,\nManitoba!U335,\nOntario!U335,\n'New Brunswick'!U335,\n'Nova Scotia'!U335,\n'Newfoundland and Labrador'!U335,\n'Prince Edward Island'!U335,\nNIHB!U335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V335,\nIF($C$6=\"Alberta\",Alberta!V335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V335,\nIF($C$6=\"Manitoba\",Manitoba!V335,\nIF($C$6=\"Ontario\",Ontario!V335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V335,\nIF($C$6=\"NIHB\",NIHB!V335,\nSUM('British Columbia'!V335,\nAlberta!V335,\nSaskatchewan!V335,\nManitoba!V335,\nOntario!V335,\n'New Brunswick'!V335,\n'Nova Scotia'!V335,\n'Newfoundland and Labrador'!V335,\n'Prince Edward Island'!V335,\nNIHB!V335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W335,\nIF($C$6=\"Alberta\",Alberta!W335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W335,\nIF($C$6=\"Manitoba\",Manitoba!W335,\nIF($C$6=\"Ontario\",Ontario!W335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W335,\nIF($C$6=\"NIHB\",NIHB!W335,\nSUM('British Columbia'!W335,\nAlberta!W335,\nSaskatchewan!W335,\nManitoba!W335,\nOntario!W335,\n'New Brunswick'!W335,\n'Nova Scotia'!W335,\n'Newfoundland and Labrador'!W335,\n'Prince Edward Island'!W335,\nNIHB!W335,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X335,\nIF($C$6=\"Alberta\",Alberta!X335,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X335,\nIF($C$6=\"Manitoba\",Manitoba!X335,\nIF($C$6=\"Ontario\",Ontario!X335,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X335,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X335,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X335,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X335,\nIF($C$6=\"NIHB\",NIHB!X335,\nSUM('British Columbia'!X335,\nAlberta!X335,\nSaskatchewan!X335,\nManitoba!X335,\nOntario!X335,\n'New Brunswick'!X335,\n'Nova Scotia'!X335,\n'Newfoundland and Labrador'!X335,\n'Prince Edward Island'!X335,\nNIHB!X335,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K336,\nIF($C$6=\"Alberta\",Alberta!K336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K336,\nIF($C$6=\"Manitoba\",Manitoba!K336,\nIF($C$6=\"Ontario\",Ontario!K336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K336,\nIF($C$6=\"NIHB\",NIHB!K336,\nSUM('British Columbia'!K336,\nAlberta!K336,\nSaskatchewan!K336,\nManitoba!K336,\nOntario!K336,\n'New Brunswick'!K336,\n'Nova Scotia'!K336,\n'Newfoundland and Labrador'!K336,\n'Prince Edward Island'!K336,\nNIHB!K336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L336,\nIF($C$6=\"Alberta\",Alberta!L336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L336,\nIF($C$6=\"Manitoba\",Manitoba!L336,\nIF($C$6=\"Ontario\",Ontario!L336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L336,\nIF($C$6=\"NIHB\",NIHB!L336,\nSUM('British Columbia'!L336,\nAlberta!L336,\nSaskatchewan!L336,\nManitoba!L336,\nOntario!L336,\n'New Brunswick'!L336,\n'Nova Scotia'!L336,\n'Newfoundland and Labrador'!L336,\n'Prince Edward Island'!L336,\nNIHB!L336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M336,\nIF($C$6=\"Alberta\",Alberta!M336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M336,\nIF($C$6=\"Manitoba\",Manitoba!M336,\nIF($C$6=\"Ontario\",Ontario!M336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M336,\nIF($C$6=\"NIHB\",NIHB!M336,\nSUM('British Columbia'!M336,\nAlberta!M336,\nSaskatchewan!M336,\nManitoba!M336,\nOntario!M336,\n'New Brunswick'!M336,\n'Nova Scotia'!M336,\n'Newfoundland and Labrador'!M336,\n'Prince Edward Island'!M336,\nNIHB!M336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N336,\nIF($C$6=\"Alberta\",Alberta!N336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N336,\nIF($C$6=\"Manitoba\",Manitoba!N336,\nIF($C$6=\"Ontario\",Ontario!N336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N336,\nIF($C$6=\"NIHB\",NIHB!N336,\nSUM('British Columbia'!N336,\nAlberta!N336,\nSaskatchewan!N336,\nManitoba!N336,\nOntario!N336,\n'New Brunswick'!N336,\n'Nova Scotia'!N336,\n'Newfoundland and Labrador'!N336,\n'Prince Edward Island'!N336,\nNIHB!N336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O336,\nIF($C$6=\"Alberta\",Alberta!O336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O336,\nIF($C$6=\"Manitoba\",Manitoba!O336,\nIF($C$6=\"Ontario\",Ontario!O336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O336,\nIF($C$6=\"NIHB\",NIHB!O336,\nSUM('British Columbia'!O336,\nAlberta!O336,\nSaskatchewan!O336,\nManitoba!O336,\nOntario!O336,\n'New Brunswick'!O336,\n'Nova Scotia'!O336,\n'Newfoundland and Labrador'!O336,\n'Prince Edward Island'!O336,\nNIHB!O336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P336,\nIF($C$6=\"Alberta\",Alberta!P336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P336,\nIF($C$6=\"Manitoba\",Manitoba!P336,\nIF($C$6=\"Ontario\",Ontario!P336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P336,\nIF($C$6=\"NIHB\",NIHB!P336,\nSUM('British Columbia'!P336,\nAlberta!P336,\nSaskatchewan!P336,\nManitoba!P336,\nOntario!P336,\n'New Brunswick'!P336,\n'Nova Scotia'!P336,\n'Newfoundland and Labrador'!P336,\n'Prince Edward Island'!P336,\nNIHB!P336,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S336,\nIF($C$6=\"Alberta\",Alberta!S336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S336,\nIF($C$6=\"Manitoba\",Manitoba!S336,\nIF($C$6=\"Ontario\",Ontario!S336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S336,\nIF($C$6=\"NIHB\",NIHB!S336,\nSUM('British Columbia'!S336,\nAlberta!S336,\nSaskatchewan!S336,\nManitoba!S336,\nOntario!S336,\n'New Brunswick'!S336,\n'Nova Scotia'!S336,\n'Newfoundland and Labrador'!S336,\n'Prince Edward Island'!S336,\nNIHB!S336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T336,\nIF($C$6=\"Alberta\",Alberta!T336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T336,\nIF($C$6=\"Manitoba\",Manitoba!T336,\nIF($C$6=\"Ontario\",Ontario!T336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T336,\nIF($C$6=\"NIHB\",NIHB!T336,\nSUM('British Columbia'!T336,\nAlberta!T336,\nSaskatchewan!T336,\nManitoba!T336,\nOntario!T336,\n'New Brunswick'!T336,\n'Nova Scotia'!T336,\n'Newfoundland and Labrador'!T336,\n'Prince Edward Island'!T336,\nNIHB!T336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U336,\nIF($C$6=\"Alberta\",Alberta!U336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U336,\nIF($C$6=\"Manitoba\",Manitoba!U336,\nIF($C$6=\"Ontario\",Ontario!U336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U336,\nIF($C$6=\"NIHB\",NIHB!U336,\nSUM('British Columbia'!U336,\nAlberta!U336,\nSaskatchewan!U336,\nManitoba!U336,\nOntario!U336,\n'New Brunswick'!U336,\n'Nova Scotia'!U336,\n'Newfoundland and Labrador'!U336,\n'Prince Edward Island'!U336,\nNIHB!U336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V336,\nIF($C$6=\"Alberta\",Alberta!V336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V336,\nIF($C$6=\"Manitoba\",Manitoba!V336,\nIF($C$6=\"Ontario\",Ontario!V336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V336,\nIF($C$6=\"NIHB\",NIHB!V336,\nSUM('British Columbia'!V336,\nAlberta!V336,\nSaskatchewan!V336,\nManitoba!V336,\nOntario!V336,\n'New Brunswick'!V336,\n'Nova Scotia'!V336,\n'Newfoundland and Labrador'!V336,\n'Prince Edward Island'!V336,\nNIHB!V336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W336,\nIF($C$6=\"Alberta\",Alberta!W336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W336,\nIF($C$6=\"Manitoba\",Manitoba!W336,\nIF($C$6=\"Ontario\",Ontario!W336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W336,\nIF($C$6=\"NIHB\",NIHB!W336,\nSUM('British Columbia'!W336,\nAlberta!W336,\nSaskatchewan!W336,\nManitoba!W336,\nOntario!W336,\n'New Brunswick'!W336,\n'Nova Scotia'!W336,\n'Newfoundland and Labrador'!W336,\n'Prince Edward Island'!W336,\nNIHB!W336,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X336,\nIF($C$6=\"Alberta\",Alberta!X336,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X336,\nIF($C$6=\"Manitoba\",Manitoba!X336,\nIF($C$6=\"Ontario\",Ontario!X336,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X336,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X336,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X336,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X336,\nIF($C$6=\"NIHB\",NIHB!X336,\nSUM('British Columbia'!X336,\nAlberta!X336,\nSaskatchewan!X336,\nManitoba!X336,\nOntario!X336,\n'New Brunswick'!X336,\n'Nova Scotia'!X336,\n'Newfoundland and Labrador'!X336,\n'Prince Edward Island'!X336,\nNIHB!X336,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K337,\nIF($C$6=\"Alberta\",Alberta!K337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K337,\nIF($C$6=\"Manitoba\",Manitoba!K337,\nIF($C$6=\"Ontario\",Ontario!K337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K337,\nIF($C$6=\"NIHB\",NIHB!K337,\nSUM('British Columbia'!K337,\nAlberta!K337,\nSaskatchewan!K337,\nManitoba!K337,\nOntario!K337,\n'New Brunswick'!K337,\n'Nova Scotia'!K337,\n'Newfoundland and Labrador'!K337,\n'Prince Edward Island'!K337,\nNIHB!K337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L337,\nIF($C$6=\"Alberta\",Alberta!L337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L337,\nIF($C$6=\"Manitoba\",Manitoba!L337,\nIF($C$6=\"Ontario\",Ontario!L337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L337,\nIF($C$6=\"NIHB\",NIHB!L337,\nSUM('British Columbia'!L337,\nAlberta!L337,\nSaskatchewan!L337,\nManitoba!L337,\nOntario!L337,\n'New Brunswick'!L337,\n'Nova Scotia'!L337,\n'Newfoundland and Labrador'!L337,\n'Prince Edward Island'!L337,\nNIHB!L337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M337,\nIF($C$6=\"Alberta\",Alberta!M337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M337,\nIF($C$6=\"Manitoba\",Manitoba!M337,\nIF($C$6=\"Ontario\",Ontario!M337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M337,\nIF($C$6=\"NIHB\",NIHB!M337,\nSUM('British Columbia'!M337,\nAlberta!M337,\nSaskatchewan!M337,\nManitoba!M337,\nOntario!M337,\n'New Brunswick'!M337,\n'Nova Scotia'!M337,\n'Newfoundland and Labrador'!M337,\n'Prince Edward Island'!M337,\nNIHB!M337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N337,\nIF($C$6=\"Alberta\",Alberta!N337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N337,\nIF($C$6=\"Manitoba\",Manitoba!N337,\nIF($C$6=\"Ontario\",Ontario!N337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N337,\nIF($C$6=\"NIHB\",NIHB!N337,\nSUM('British Columbia'!N337,\nAlberta!N337,\nSaskatchewan!N337,\nManitoba!N337,\nOntario!N337,\n'New Brunswick'!N337,\n'Nova Scotia'!N337,\n'Newfoundland and Labrador'!N337,\n'Prince Edward Island'!N337,\nNIHB!N337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O337,\nIF($C$6=\"Alberta\",Alberta!O337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O337,\nIF($C$6=\"Manitoba\",Manitoba!O337,\nIF($C$6=\"Ontario\",Ontario!O337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O337,\nIF($C$6=\"NIHB\",NIHB!O337,\nSUM('British Columbia'!O337,\nAlberta!O337,\nSaskatchewan!O337,\nManitoba!O337,\nOntario!O337,\n'New Brunswick'!O337,\n'Nova Scotia'!O337,\n'Newfoundland and Labrador'!O337,\n'Prince Edward Island'!O337,\nNIHB!O337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P337,\nIF($C$6=\"Alberta\",Alberta!P337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P337,\nIF($C$6=\"Manitoba\",Manitoba!P337,\nIF($C$6=\"Ontario\",Ontario!P337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P337,\nIF($C$6=\"NIHB\",NIHB!P337,\nSUM('British Columbia'!P337,\nAlberta!P337,\nSaskatchewan!P337,\nManitoba!P337,\nOntario!P337,\n'New Brunswick'!P337,\n'Nova Scotia'!P337,\n'Newfoundland and Labrador'!P337,\n'Prince Edward Island'!P337,\nNIHB!P337,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S337,\nIF($C$6=\"Alberta\",Alberta!S337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S337,\nIF($C$6=\"Manitoba\",Manitoba!S337,\nIF($C$6=\"Ontario\",Ontario!S337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S337,\nIF($C$6=\"NIHB\",NIHB!S337,\nSUM('British Columbia'!S337,\nAlberta!S337,\nSaskatchewan!S337,\nManitoba!S337,\nOntario!S337,\n'New Brunswick'!S337,\n'Nova Scotia'!S337,\n'Newfoundland and Labrador'!S337,\n'Prince Edward Island'!S337,\nNIHB!S337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T337,\nIF($C$6=\"Alberta\",Alberta!T337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T337,\nIF($C$6=\"Manitoba\",Manitoba!T337,\nIF($C$6=\"Ontario\",Ontario!T337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T337,\nIF($C$6=\"NIHB\",NIHB!T337,\nSUM('British Columbia'!T337,\nAlberta!T337,\nSaskatchewan!T337,\nManitoba!T337,\nOntario!T337,\n'New Brunswick'!T337,\n'Nova Scotia'!T337,\n'Newfoundland and Labrador'!T337,\n'Prince Edward Island'!T337,\nNIHB!T337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U337,\nIF($C$6=\"Alberta\",Alberta!U337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U337,\nIF($C$6=\"Manitoba\",Manitoba!U337,\nIF($C$6=\"Ontario\",Ontario!U337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U337,\nIF($C$6=\"NIHB\",NIHB!U337,\nSUM('British Columbia'!U337,\nAlberta!U337,\nSaskatchewan!U337,\nManitoba!U337,\nOntario!U337,\n'New Brunswick'!U337,\n'Nova Scotia'!U337,\n'Newfoundland and Labrador'!U337,\n'Prince Edward Island'!U337,\nNIHB!U337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V337,\nIF($C$6=\"Alberta\",Alberta!V337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V337,\nIF($C$6=\"Manitoba\",Manitoba!V337,\nIF($C$6=\"Ontario\",Ontario!V337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V337,\nIF($C$6=\"NIHB\",NIHB!V337,\nSUM('British Columbia'!V337,\nAlberta!V337,\nSaskatchewan!V337,\nManitoba!V337,\nOntario!V337,\n'New Brunswick'!V337,\n'Nova Scotia'!V337,\n'Newfoundland and Labrador'!V337,\n'Prince Edward Island'!V337,\nNIHB!V337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W337,\nIF($C$6=\"Alberta\",Alberta!W337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W337,\nIF($C$6=\"Manitoba\",Manitoba!W337,\nIF($C$6=\"Ontario\",Ontario!W337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W337,\nIF($C$6=\"NIHB\",NIHB!W337,\nSUM('British Columbia'!W337,\nAlberta!W337,\nSaskatchewan!W337,\nManitoba!W337,\nOntario!W337,\n'New Brunswick'!W337,\n'Nova Scotia'!W337,\n'Newfoundland and Labrador'!W337,\n'Prince Edward Island'!W337,\nNIHB!W337,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X337,\nIF($C$6=\"Alberta\",Alberta!X337,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X337,\nIF($C$6=\"Manitoba\",Manitoba!X337,\nIF($C$6=\"Ontario\",Ontario!X337,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X337,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X337,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X337,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X337,\nIF($C$6=\"NIHB\",NIHB!X337,\nSUM('British Columbia'!X337,\nAlberta!X337,\nSaskatchewan!X337,\nManitoba!X337,\nOntario!X337,\n'New Brunswick'!X337,\n'Nova Scotia'!X337,\n'Newfoundland and Labrador'!X337,\n'Prince Edward Island'!X337,\nNIHB!X337,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K338,\nIF($C$6=\"Alberta\",Alberta!K338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K338,\nIF($C$6=\"Manitoba\",Manitoba!K338,\nIF($C$6=\"Ontario\",Ontario!K338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K338,\nIF($C$6=\"NIHB\",NIHB!K338,\nSUM('British Columbia'!K338,\nAlberta!K338,\nSaskatchewan!K338,\nManitoba!K338,\nOntario!K338,\n'New Brunswick'!K338,\n'Nova Scotia'!K338,\n'Newfoundland and Labrador'!K338,\n'Prince Edward Island'!K338,\nNIHB!K338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L338,\nIF($C$6=\"Alberta\",Alberta!L338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L338,\nIF($C$6=\"Manitoba\",Manitoba!L338,\nIF($C$6=\"Ontario\",Ontario!L338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L338,\nIF($C$6=\"NIHB\",NIHB!L338,\nSUM('British Columbia'!L338,\nAlberta!L338,\nSaskatchewan!L338,\nManitoba!L338,\nOntario!L338,\n'New Brunswick'!L338,\n'Nova Scotia'!L338,\n'Newfoundland and Labrador'!L338,\n'Prince Edward Island'!L338,\nNIHB!L338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M338,\nIF($C$6=\"Alberta\",Alberta!M338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M338,\nIF($C$6=\"Manitoba\",Manitoba!M338,\nIF($C$6=\"Ontario\",Ontario!M338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M338,\nIF($C$6=\"NIHB\",NIHB!M338,\nSUM('British Columbia'!M338,\nAlberta!M338,\nSaskatchewan!M338,\nManitoba!M338,\nOntario!M338,\n'New Brunswick'!M338,\n'Nova Scotia'!M338,\n'Newfoundland and Labrador'!M338,\n'Prince Edward Island'!M338,\nNIHB!M338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N338,\nIF($C$6=\"Alberta\",Alberta!N338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N338,\nIF($C$6=\"Manitoba\",Manitoba!N338,\nIF($C$6=\"Ontario\",Ontario!N338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N338,\nIF($C$6=\"NIHB\",NIHB!N338,\nSUM('British Columbia'!N338,\nAlberta!N338,\nSaskatchewan!N338,\nManitoba!N338,\nOntario!N338,\n'New Brunswick'!N338,\n'Nova Scotia'!N338,\n'Newfoundland and Labrador'!N338,\n'Prince Edward Island'!N338,\nNIHB!N338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O338,\nIF($C$6=\"Alberta\",Alberta!O338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O338,\nIF($C$6=\"Manitoba\",Manitoba!O338,\nIF($C$6=\"Ontario\",Ontario!O338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O338,\nIF($C$6=\"NIHB\",NIHB!O338,\nSUM('British Columbia'!O338,\nAlberta!O338,\nSaskatchewan!O338,\nManitoba!O338,\nOntario!O338,\n'New Brunswick'!O338,\n'Nova Scotia'!O338,\n'Newfoundland and Labrador'!O338,\n'Prince Edward Island'!O338,\nNIHB!O338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P338,\nIF($C$6=\"Alberta\",Alberta!P338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P338,\nIF($C$6=\"Manitoba\",Manitoba!P338,\nIF($C$6=\"Ontario\",Ontario!P338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P338,\nIF($C$6=\"NIHB\",NIHB!P338,\nSUM('British Columbia'!P338,\nAlberta!P338,\nSaskatchewan!P338,\nManitoba!P338,\nOntario!P338,\n'New Brunswick'!P338,\n'Nova Scotia'!P338,\n'Newfoundland and Labrador'!P338,\n'Prince Edward Island'!P338,\nNIHB!P338,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S338,\nIF($C$6=\"Alberta\",Alberta!S338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S338,\nIF($C$6=\"Manitoba\",Manitoba!S338,\nIF($C$6=\"Ontario\",Ontario!S338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S338,\nIF($C$6=\"NIHB\",NIHB!S338,\nSUM('British Columbia'!S338,\nAlberta!S338,\nSaskatchewan!S338,\nManitoba!S338,\nOntario!S338,\n'New Brunswick'!S338,\n'Nova Scotia'!S338,\n'Newfoundland and Labrador'!S338,\n'Prince Edward Island'!S338,\nNIHB!S338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T338,\nIF($C$6=\"Alberta\",Alberta!T338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T338,\nIF($C$6=\"Manitoba\",Manitoba!T338,\nIF($C$6=\"Ontario\",Ontario!T338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T338,\nIF($C$6=\"NIHB\",NIHB!T338,\nSUM('British Columbia'!T338,\nAlberta!T338,\nSaskatchewan!T338,\nManitoba!T338,\nOntario!T338,\n'New Brunswick'!T338,\n'Nova Scotia'!T338,\n'Newfoundland and Labrador'!T338,\n'Prince Edward Island'!T338,\nNIHB!T338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U338,\nIF($C$6=\"Alberta\",Alberta!U338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U338,\nIF($C$6=\"Manitoba\",Manitoba!U338,\nIF($C$6=\"Ontario\",Ontario!U338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U338,\nIF($C$6=\"NIHB\",NIHB!U338,\nSUM('British Columbia'!U338,\nAlberta!U338,\nSaskatchewan!U338,\nManitoba!U338,\nOntario!U338,\n'New Brunswick'!U338,\n'Nova Scotia'!U338,\n'Newfoundland and Labrador'!U338,\n'Prince Edward Island'!U338,\nNIHB!U338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V338,\nIF($C$6=\"Alberta\",Alberta!V338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V338,\nIF($C$6=\"Manitoba\",Manitoba!V338,\nIF($C$6=\"Ontario\",Ontario!V338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V338,\nIF($C$6=\"NIHB\",NIHB!V338,\nSUM('British Columbia'!V338,\nAlberta!V338,\nSaskatchewan!V338,\nManitoba!V338,\nOntario!V338,\n'New Brunswick'!V338,\n'Nova Scotia'!V338,\n'Newfoundland and Labrador'!V338,\n'Prince Edward Island'!V338,\nNIHB!V338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W338,\nIF($C$6=\"Alberta\",Alberta!W338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W338,\nIF($C$6=\"Manitoba\",Manitoba!W338,\nIF($C$6=\"Ontario\",Ontario!W338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W338,\nIF($C$6=\"NIHB\",NIHB!W338,\nSUM('British Columbia'!W338,\nAlberta!W338,\nSaskatchewan!W338,\nManitoba!W338,\nOntario!W338,\n'New Brunswick'!W338,\n'Nova Scotia'!W338,\n'Newfoundland and Labrador'!W338,\n'Prince Edward Island'!W338,\nNIHB!W338,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X338,\nIF($C$6=\"Alberta\",Alberta!X338,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X338,\nIF($C$6=\"Manitoba\",Manitoba!X338,\nIF($C$6=\"Ontario\",Ontario!X338,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X338,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X338,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X338,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X338,\nIF($C$6=\"NIHB\",NIHB!X338,\nSUM('British Columbia'!X338,\nAlberta!X338,\nSaskatchewan!X338,\nManitoba!X338,\nOntario!X338,\n'New Brunswick'!X338,\n'Nova Scotia'!X338,\n'Newfoundland and Labrador'!X338,\n'Prince Edward Island'!X338,\nNIHB!X338,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug7)","v":"Drug 6"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K339,\nIF($C$6=\"Alberta\",Alberta!K339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K339,\nIF($C$6=\"Manitoba\",Manitoba!K339,\nIF($C$6=\"Ontario\",Ontario!K339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K339,\nIF($C$6=\"NIHB\",NIHB!K339,\nSUM('British Columbia'!K339,\nAlberta!K339,\nSaskatchewan!K339,\nManitoba!K339,\nOntario!K339,\n'New Brunswick'!K339,\n'Nova Scotia'!K339,\n'Newfoundland and Labrador'!K339,\n'Prince Edward Island'!K339,\nNIHB!K339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L339,\nIF($C$6=\"Alberta\",Alberta!L339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L339,\nIF($C$6=\"Manitoba\",Manitoba!L339,\nIF($C$6=\"Ontario\",Ontario!L339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L339,\nIF($C$6=\"NIHB\",NIHB!L339,\nSUM('British Columbia'!L339,\nAlberta!L339,\nSaskatchewan!L339,\nManitoba!L339,\nOntario!L339,\n'New Brunswick'!L339,\n'Nova Scotia'!L339,\n'Newfoundland and Labrador'!L339,\n'Prince Edward Island'!L339,\nNIHB!L339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M339,\nIF($C$6=\"Alberta\",Alberta!M339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M339,\nIF($C$6=\"Manitoba\",Manitoba!M339,\nIF($C$6=\"Ontario\",Ontario!M339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M339,\nIF($C$6=\"NIHB\",NIHB!M339,\nSUM('British Columbia'!M339,\nAlberta!M339,\nSaskatchewan!M339,\nManitoba!M339,\nOntario!M339,\n'New Brunswick'!M339,\n'Nova Scotia'!M339,\n'Newfoundland and Labrador'!M339,\n'Prince Edward Island'!M339,\nNIHB!M339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N339,\nIF($C$6=\"Alberta\",Alberta!N339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N339,\nIF($C$6=\"Manitoba\",Manitoba!N339,\nIF($C$6=\"Ontario\",Ontario!N339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N339,\nIF($C$6=\"NIHB\",NIHB!N339,\nSUM('British Columbia'!N339,\nAlberta!N339,\nSaskatchewan!N339,\nManitoba!N339,\nOntario!N339,\n'New Brunswick'!N339,\n'Nova Scotia'!N339,\n'Newfoundland and Labrador'!N339,\n'Prince Edward Island'!N339,\nNIHB!N339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O339,\nIF($C$6=\"Alberta\",Alberta!O339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O339,\nIF($C$6=\"Manitoba\",Manitoba!O339,\nIF($C$6=\"Ontario\",Ontario!O339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O339,\nIF($C$6=\"NIHB\",NIHB!O339,\nSUM('British Columbia'!O339,\nAlberta!O339,\nSaskatchewan!O339,\nManitoba!O339,\nOntario!O339,\n'New Brunswick'!O339,\n'Nova Scotia'!O339,\n'Newfoundland and Labrador'!O339,\n'Prince Edward Island'!O339,\nNIHB!O339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P339,\nIF($C$6=\"Alberta\",Alberta!P339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P339,\nIF($C$6=\"Manitoba\",Manitoba!P339,\nIF($C$6=\"Ontario\",Ontario!P339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P339,\nIF($C$6=\"NIHB\",NIHB!P339,\nSUM('British Columbia'!P339,\nAlberta!P339,\nSaskatchewan!P339,\nManitoba!P339,\nOntario!P339,\n'New Brunswick'!P339,\n'Nova Scotia'!P339,\n'Newfoundland and Labrador'!P339,\n'Prince Edward Island'!P339,\nNIHB!P339,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug7)","v":"Drug 6"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S339,\nIF($C$6=\"Alberta\",Alberta!S339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S339,\nIF($C$6=\"Manitoba\",Manitoba!S339,\nIF($C$6=\"Ontario\",Ontario!S339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S339,\nIF($C$6=\"NIHB\",NIHB!S339,\nSUM('British Columbia'!S339,\nAlberta!S339,\nSaskatchewan!S339,\nManitoba!S339,\nOntario!S339,\n'New Brunswick'!S339,\n'Nova Scotia'!S339,\n'Newfoundland and Labrador'!S339,\n'Prince Edward Island'!S339,\nNIHB!S339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T339,\nIF($C$6=\"Alberta\",Alberta!T339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T339,\nIF($C$6=\"Manitoba\",Manitoba!T339,\nIF($C$6=\"Ontario\",Ontario!T339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T339,\nIF($C$6=\"NIHB\",NIHB!T339,\nSUM('British Columbia'!T339,\nAlberta!T339,\nSaskatchewan!T339,\nManitoba!T339,\nOntario!T339,\n'New Brunswick'!T339,\n'Nova Scotia'!T339,\n'Newfoundland and Labrador'!T339,\n'Prince Edward Island'!T339,\nNIHB!T339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U339,\nIF($C$6=\"Alberta\",Alberta!U339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U339,\nIF($C$6=\"Manitoba\",Manitoba!U339,\nIF($C$6=\"Ontario\",Ontario!U339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U339,\nIF($C$6=\"NIHB\",NIHB!U339,\nSUM('British Columbia'!U339,\nAlberta!U339,\nSaskatchewan!U339,\nManitoba!U339,\nOntario!U339,\n'New Brunswick'!U339,\n'Nova Scotia'!U339,\n'Newfoundland and Labrador'!U339,\n'Prince Edward Island'!U339,\nNIHB!U339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V339,\nIF($C$6=\"Alberta\",Alberta!V339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V339,\nIF($C$6=\"Manitoba\",Manitoba!V339,\nIF($C$6=\"Ontario\",Ontario!V339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V339,\nIF($C$6=\"NIHB\",NIHB!V339,\nSUM('British Columbia'!V339,\nAlberta!V339,\nSaskatchewan!V339,\nManitoba!V339,\nOntario!V339,\n'New Brunswick'!V339,\n'Nova Scotia'!V339,\n'Newfoundland and Labrador'!V339,\n'Prince Edward Island'!V339,\nNIHB!V339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W339,\nIF($C$6=\"Alberta\",Alberta!W339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W339,\nIF($C$6=\"Manitoba\",Manitoba!W339,\nIF($C$6=\"Ontario\",Ontario!W339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W339,\nIF($C$6=\"NIHB\",NIHB!W339,\nSUM('British Columbia'!W339,\nAlberta!W339,\nSaskatchewan!W339,\nManitoba!W339,\nOntario!W339,\n'New Brunswick'!W339,\n'Nova Scotia'!W339,\n'Newfoundland and Labrador'!W339,\n'Prince Edward Island'!W339,\nNIHB!W339,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X339,\nIF($C$6=\"Alberta\",Alberta!X339,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X339,\nIF($C$6=\"Manitoba\",Manitoba!X339,\nIF($C$6=\"Ontario\",Ontario!X339,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X339,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X339,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X339,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X339,\nIF($C$6=\"NIHB\",NIHB!X339,\nSUM('British Columbia'!X339,\nAlberta!X339,\nSaskatchewan!X339,\nManitoba!X339,\nOntario!X339,\n'New Brunswick'!X339,\n'Nova Scotia'!X339,\n'Newfoundland and Labrador'!X339,\n'Prince Edward Island'!X339,\nNIHB!X339,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K340,\nIF($C$6=\"Alberta\",Alberta!K340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K340,\nIF($C$6=\"Manitoba\",Manitoba!K340,\nIF($C$6=\"Ontario\",Ontario!K340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K340,\nIF($C$6=\"NIHB\",NIHB!K340,\nSUM('British Columbia'!K340,\nAlberta!K340,\nSaskatchewan!K340,\nManitoba!K340,\nOntario!K340,\n'New Brunswick'!K340,\n'Nova Scotia'!K340,\n'Newfoundland and Labrador'!K340,\n'Prince Edward Island'!K340,\nNIHB!K340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L340,\nIF($C$6=\"Alberta\",Alberta!L340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L340,\nIF($C$6=\"Manitoba\",Manitoba!L340,\nIF($C$6=\"Ontario\",Ontario!L340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L340,\nIF($C$6=\"NIHB\",NIHB!L340,\nSUM('British Columbia'!L340,\nAlberta!L340,\nSaskatchewan!L340,\nManitoba!L340,\nOntario!L340,\n'New Brunswick'!L340,\n'Nova Scotia'!L340,\n'Newfoundland and Labrador'!L340,\n'Prince Edward Island'!L340,\nNIHB!L340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M340,\nIF($C$6=\"Alberta\",Alberta!M340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M340,\nIF($C$6=\"Manitoba\",Manitoba!M340,\nIF($C$6=\"Ontario\",Ontario!M340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M340,\nIF($C$6=\"NIHB\",NIHB!M340,\nSUM('British Columbia'!M340,\nAlberta!M340,\nSaskatchewan!M340,\nManitoba!M340,\nOntario!M340,\n'New Brunswick'!M340,\n'Nova Scotia'!M340,\n'Newfoundland and Labrador'!M340,\n'Prince Edward Island'!M340,\nNIHB!M340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N340,\nIF($C$6=\"Alberta\",Alberta!N340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N340,\nIF($C$6=\"Manitoba\",Manitoba!N340,\nIF($C$6=\"Ontario\",Ontario!N340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N340,\nIF($C$6=\"NIHB\",NIHB!N340,\nSUM('British Columbia'!N340,\nAlberta!N340,\nSaskatchewan!N340,\nManitoba!N340,\nOntario!N340,\n'New Brunswick'!N340,\n'Nova Scotia'!N340,\n'Newfoundland and Labrador'!N340,\n'Prince Edward Island'!N340,\nNIHB!N340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O340,\nIF($C$6=\"Alberta\",Alberta!O340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O340,\nIF($C$6=\"Manitoba\",Manitoba!O340,\nIF($C$6=\"Ontario\",Ontario!O340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O340,\nIF($C$6=\"NIHB\",NIHB!O340,\nSUM('British Columbia'!O340,\nAlberta!O340,\nSaskatchewan!O340,\nManitoba!O340,\nOntario!O340,\n'New Brunswick'!O340,\n'Nova Scotia'!O340,\n'Newfoundland and Labrador'!O340,\n'Prince Edward Island'!O340,\nNIHB!O340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P340,\nIF($C$6=\"Alberta\",Alberta!P340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P340,\nIF($C$6=\"Manitoba\",Manitoba!P340,\nIF($C$6=\"Ontario\",Ontario!P340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P340,\nIF($C$6=\"NIHB\",NIHB!P340,\nSUM('British Columbia'!P340,\nAlberta!P340,\nSaskatchewan!P340,\nManitoba!P340,\nOntario!P340,\n'New Brunswick'!P340,\n'Nova Scotia'!P340,\n'Newfoundland and Labrador'!P340,\n'Prince Edward Island'!P340,\nNIHB!P340,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S340,\nIF($C$6=\"Alberta\",Alberta!S340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S340,\nIF($C$6=\"Manitoba\",Manitoba!S340,\nIF($C$6=\"Ontario\",Ontario!S340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S340,\nIF($C$6=\"NIHB\",NIHB!S340,\nSUM('British Columbia'!S340,\nAlberta!S340,\nSaskatchewan!S340,\nManitoba!S340,\nOntario!S340,\n'New Brunswick'!S340,\n'Nova Scotia'!S340,\n'Newfoundland and Labrador'!S340,\n'Prince Edward Island'!S340,\nNIHB!S340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T340,\nIF($C$6=\"Alberta\",Alberta!T340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T340,\nIF($C$6=\"Manitoba\",Manitoba!T340,\nIF($C$6=\"Ontario\",Ontario!T340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T340,\nIF($C$6=\"NIHB\",NIHB!T340,\nSUM('British Columbia'!T340,\nAlberta!T340,\nSaskatchewan!T340,\nManitoba!T340,\nOntario!T340,\n'New Brunswick'!T340,\n'Nova Scotia'!T340,\n'Newfoundland and Labrador'!T340,\n'Prince Edward Island'!T340,\nNIHB!T340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U340,\nIF($C$6=\"Alberta\",Alberta!U340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U340,\nIF($C$6=\"Manitoba\",Manitoba!U340,\nIF($C$6=\"Ontario\",Ontario!U340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U340,\nIF($C$6=\"NIHB\",NIHB!U340,\nSUM('British Columbia'!U340,\nAlberta!U340,\nSaskatchewan!U340,\nManitoba!U340,\nOntario!U340,\n'New Brunswick'!U340,\n'Nova Scotia'!U340,\n'Newfoundland and Labrador'!U340,\n'Prince Edward Island'!U340,\nNIHB!U340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V340,\nIF($C$6=\"Alberta\",Alberta!V340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V340,\nIF($C$6=\"Manitoba\",Manitoba!V340,\nIF($C$6=\"Ontario\",Ontario!V340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V340,\nIF($C$6=\"NIHB\",NIHB!V340,\nSUM('British Columbia'!V340,\nAlberta!V340,\nSaskatchewan!V340,\nManitoba!V340,\nOntario!V340,\n'New Brunswick'!V340,\n'Nova Scotia'!V340,\n'Newfoundland and Labrador'!V340,\n'Prince Edward Island'!V340,\nNIHB!V340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W340,\nIF($C$6=\"Alberta\",Alberta!W340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W340,\nIF($C$6=\"Manitoba\",Manitoba!W340,\nIF($C$6=\"Ontario\",Ontario!W340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W340,\nIF($C$6=\"NIHB\",NIHB!W340,\nSUM('British Columbia'!W340,\nAlberta!W340,\nSaskatchewan!W340,\nManitoba!W340,\nOntario!W340,\n'New Brunswick'!W340,\n'Nova Scotia'!W340,\n'Newfoundland and Labrador'!W340,\n'Prince Edward Island'!W340,\nNIHB!W340,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X340,\nIF($C$6=\"Alberta\",Alberta!X340,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X340,\nIF($C$6=\"Manitoba\",Manitoba!X340,\nIF($C$6=\"Ontario\",Ontario!X340,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X340,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X340,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X340,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X340,\nIF($C$6=\"NIHB\",NIHB!X340,\nSUM('British Columbia'!X340,\nAlberta!X340,\nSaskatchewan!X340,\nManitoba!X340,\nOntario!X340,\n'New Brunswick'!X340,\n'Nova Scotia'!X340,\n'Newfoundland and Labrador'!X340,\n'Prince Edward Island'!X340,\nNIHB!X340,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K341,\nIF($C$6=\"Alberta\",Alberta!K341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K341,\nIF($C$6=\"Manitoba\",Manitoba!K341,\nIF($C$6=\"Ontario\",Ontario!K341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K341,\nIF($C$6=\"NIHB\",NIHB!K341,\nSUM('British Columbia'!K341,\nAlberta!K341,\nSaskatchewan!K341,\nManitoba!K341,\nOntario!K341,\n'New Brunswick'!K341,\n'Nova Scotia'!K341,\n'Newfoundland and Labrador'!K341,\n'Prince Edward Island'!K341,\nNIHB!K341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L341,\nIF($C$6=\"Alberta\",Alberta!L341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L341,\nIF($C$6=\"Manitoba\",Manitoba!L341,\nIF($C$6=\"Ontario\",Ontario!L341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L341,\nIF($C$6=\"NIHB\",NIHB!L341,\nSUM('British Columbia'!L341,\nAlberta!L341,\nSaskatchewan!L341,\nManitoba!L341,\nOntario!L341,\n'New Brunswick'!L341,\n'Nova Scotia'!L341,\n'Newfoundland and Labrador'!L341,\n'Prince Edward Island'!L341,\nNIHB!L341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M341,\nIF($C$6=\"Alberta\",Alberta!M341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M341,\nIF($C$6=\"Manitoba\",Manitoba!M341,\nIF($C$6=\"Ontario\",Ontario!M341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M341,\nIF($C$6=\"NIHB\",NIHB!M341,\nSUM('British Columbia'!M341,\nAlberta!M341,\nSaskatchewan!M341,\nManitoba!M341,\nOntario!M341,\n'New Brunswick'!M341,\n'Nova Scotia'!M341,\n'Newfoundland and Labrador'!M341,\n'Prince Edward Island'!M341,\nNIHB!M341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N341,\nIF($C$6=\"Alberta\",Alberta!N341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N341,\nIF($C$6=\"Manitoba\",Manitoba!N341,\nIF($C$6=\"Ontario\",Ontario!N341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N341,\nIF($C$6=\"NIHB\",NIHB!N341,\nSUM('British Columbia'!N341,\nAlberta!N341,\nSaskatchewan!N341,\nManitoba!N341,\nOntario!N341,\n'New Brunswick'!N341,\n'Nova Scotia'!N341,\n'Newfoundland and Labrador'!N341,\n'Prince Edward Island'!N341,\nNIHB!N341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O341,\nIF($C$6=\"Alberta\",Alberta!O341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O341,\nIF($C$6=\"Manitoba\",Manitoba!O341,\nIF($C$6=\"Ontario\",Ontario!O341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O341,\nIF($C$6=\"NIHB\",NIHB!O341,\nSUM('British Columbia'!O341,\nAlberta!O341,\nSaskatchewan!O341,\nManitoba!O341,\nOntario!O341,\n'New Brunswick'!O341,\n'Nova Scotia'!O341,\n'Newfoundland and Labrador'!O341,\n'Prince Edward Island'!O341,\nNIHB!O341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P341,\nIF($C$6=\"Alberta\",Alberta!P341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P341,\nIF($C$6=\"Manitoba\",Manitoba!P341,\nIF($C$6=\"Ontario\",Ontario!P341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P341,\nIF($C$6=\"NIHB\",NIHB!P341,\nSUM('British Columbia'!P341,\nAlberta!P341,\nSaskatchewan!P341,\nManitoba!P341,\nOntario!P341,\n'New Brunswick'!P341,\n'Nova Scotia'!P341,\n'Newfoundland and Labrador'!P341,\n'Prince Edward Island'!P341,\nNIHB!P341,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S341,\nIF($C$6=\"Alberta\",Alberta!S341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S341,\nIF($C$6=\"Manitoba\",Manitoba!S341,\nIF($C$6=\"Ontario\",Ontario!S341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S341,\nIF($C$6=\"NIHB\",NIHB!S341,\nSUM('British Columbia'!S341,\nAlberta!S341,\nSaskatchewan!S341,\nManitoba!S341,\nOntario!S341,\n'New Brunswick'!S341,\n'Nova Scotia'!S341,\n'Newfoundland and Labrador'!S341,\n'Prince Edward Island'!S341,\nNIHB!S341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T341,\nIF($C$6=\"Alberta\",Alberta!T341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T341,\nIF($C$6=\"Manitoba\",Manitoba!T341,\nIF($C$6=\"Ontario\",Ontario!T341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T341,\nIF($C$6=\"NIHB\",NIHB!T341,\nSUM('British Columbia'!T341,\nAlberta!T341,\nSaskatchewan!T341,\nManitoba!T341,\nOntario!T341,\n'New Brunswick'!T341,\n'Nova Scotia'!T341,\n'Newfoundland and Labrador'!T341,\n'Prince Edward Island'!T341,\nNIHB!T341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U341,\nIF($C$6=\"Alberta\",Alberta!U341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U341,\nIF($C$6=\"Manitoba\",Manitoba!U341,\nIF($C$6=\"Ontario\",Ontario!U341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U341,\nIF($C$6=\"NIHB\",NIHB!U341,\nSUM('British Columbia'!U341,\nAlberta!U341,\nSaskatchewan!U341,\nManitoba!U341,\nOntario!U341,\n'New Brunswick'!U341,\n'Nova Scotia'!U341,\n'Newfoundland and Labrador'!U341,\n'Prince Edward Island'!U341,\nNIHB!U341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V341,\nIF($C$6=\"Alberta\",Alberta!V341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V341,\nIF($C$6=\"Manitoba\",Manitoba!V341,\nIF($C$6=\"Ontario\",Ontario!V341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V341,\nIF($C$6=\"NIHB\",NIHB!V341,\nSUM('British Columbia'!V341,\nAlberta!V341,\nSaskatchewan!V341,\nManitoba!V341,\nOntario!V341,\n'New Brunswick'!V341,\n'Nova Scotia'!V341,\n'Newfoundland and Labrador'!V341,\n'Prince Edward Island'!V341,\nNIHB!V341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W341,\nIF($C$6=\"Alberta\",Alberta!W341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W341,\nIF($C$6=\"Manitoba\",Manitoba!W341,\nIF($C$6=\"Ontario\",Ontario!W341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W341,\nIF($C$6=\"NIHB\",NIHB!W341,\nSUM('British Columbia'!W341,\nAlberta!W341,\nSaskatchewan!W341,\nManitoba!W341,\nOntario!W341,\n'New Brunswick'!W341,\n'Nova Scotia'!W341,\n'Newfoundland and Labrador'!W341,\n'Prince Edward Island'!W341,\nNIHB!W341,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X341,\nIF($C$6=\"Alberta\",Alberta!X341,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X341,\nIF($C$6=\"Manitoba\",Manitoba!X341,\nIF($C$6=\"Ontario\",Ontario!X341,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X341,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X341,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X341,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X341,\nIF($C$6=\"NIHB\",NIHB!X341,\nSUM('British Columbia'!X341,\nAlberta!X341,\nSaskatchewan!X341,\nManitoba!X341,\nOntario!X341,\n'New Brunswick'!X341,\n'Nova Scotia'!X341,\n'Newfoundland and Labrador'!X341,\n'Prince Edward Island'!X341,\nNIHB!X341,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K342,\nIF($C$6=\"Alberta\",Alberta!K342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K342,\nIF($C$6=\"Manitoba\",Manitoba!K342,\nIF($C$6=\"Ontario\",Ontario!K342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K342,\nIF($C$6=\"NIHB\",NIHB!K342,\nSUM('British Columbia'!K342,\nAlberta!K342,\nSaskatchewan!K342,\nManitoba!K342,\nOntario!K342,\n'New Brunswick'!K342,\n'Nova Scotia'!K342,\n'Newfoundland and Labrador'!K342,\n'Prince Edward Island'!K342,\nNIHB!K342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L342,\nIF($C$6=\"Alberta\",Alberta!L342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L342,\nIF($C$6=\"Manitoba\",Manitoba!L342,\nIF($C$6=\"Ontario\",Ontario!L342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L342,\nIF($C$6=\"NIHB\",NIHB!L342,\nSUM('British Columbia'!L342,\nAlberta!L342,\nSaskatchewan!L342,\nManitoba!L342,\nOntario!L342,\n'New Brunswick'!L342,\n'Nova Scotia'!L342,\n'Newfoundland and Labrador'!L342,\n'Prince Edward Island'!L342,\nNIHB!L342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M342,\nIF($C$6=\"Alberta\",Alberta!M342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M342,\nIF($C$6=\"Manitoba\",Manitoba!M342,\nIF($C$6=\"Ontario\",Ontario!M342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M342,\nIF($C$6=\"NIHB\",NIHB!M342,\nSUM('British Columbia'!M342,\nAlberta!M342,\nSaskatchewan!M342,\nManitoba!M342,\nOntario!M342,\n'New Brunswick'!M342,\n'Nova Scotia'!M342,\n'Newfoundland and Labrador'!M342,\n'Prince Edward Island'!M342,\nNIHB!M342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N342,\nIF($C$6=\"Alberta\",Alberta!N342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N342,\nIF($C$6=\"Manitoba\",Manitoba!N342,\nIF($C$6=\"Ontario\",Ontario!N342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N342,\nIF($C$6=\"NIHB\",NIHB!N342,\nSUM('British Columbia'!N342,\nAlberta!N342,\nSaskatchewan!N342,\nManitoba!N342,\nOntario!N342,\n'New Brunswick'!N342,\n'Nova Scotia'!N342,\n'Newfoundland and Labrador'!N342,\n'Prince Edward Island'!N342,\nNIHB!N342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O342,\nIF($C$6=\"Alberta\",Alberta!O342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O342,\nIF($C$6=\"Manitoba\",Manitoba!O342,\nIF($C$6=\"Ontario\",Ontario!O342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O342,\nIF($C$6=\"NIHB\",NIHB!O342,\nSUM('British Columbia'!O342,\nAlberta!O342,\nSaskatchewan!O342,\nManitoba!O342,\nOntario!O342,\n'New Brunswick'!O342,\n'Nova Scotia'!O342,\n'Newfoundland and Labrador'!O342,\n'Prince Edward Island'!O342,\nNIHB!O342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P342,\nIF($C$6=\"Alberta\",Alberta!P342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P342,\nIF($C$6=\"Manitoba\",Manitoba!P342,\nIF($C$6=\"Ontario\",Ontario!P342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P342,\nIF($C$6=\"NIHB\",NIHB!P342,\nSUM('British Columbia'!P342,\nAlberta!P342,\nSaskatchewan!P342,\nManitoba!P342,\nOntario!P342,\n'New Brunswick'!P342,\n'Nova Scotia'!P342,\n'Newfoundland and Labrador'!P342,\n'Prince Edward Island'!P342,\nNIHB!P342,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S342,\nIF($C$6=\"Alberta\",Alberta!S342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S342,\nIF($C$6=\"Manitoba\",Manitoba!S342,\nIF($C$6=\"Ontario\",Ontario!S342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S342,\nIF($C$6=\"NIHB\",NIHB!S342,\nSUM('British Columbia'!S342,\nAlberta!S342,\nSaskatchewan!S342,\nManitoba!S342,\nOntario!S342,\n'New Brunswick'!S342,\n'Nova Scotia'!S342,\n'Newfoundland and Labrador'!S342,\n'Prince Edward Island'!S342,\nNIHB!S342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T342,\nIF($C$6=\"Alberta\",Alberta!T342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T342,\nIF($C$6=\"Manitoba\",Manitoba!T342,\nIF($C$6=\"Ontario\",Ontario!T342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T342,\nIF($C$6=\"NIHB\",NIHB!T342,\nSUM('British Columbia'!T342,\nAlberta!T342,\nSaskatchewan!T342,\nManitoba!T342,\nOntario!T342,\n'New Brunswick'!T342,\n'Nova Scotia'!T342,\n'Newfoundland and Labrador'!T342,\n'Prince Edward Island'!T342,\nNIHB!T342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U342,\nIF($C$6=\"Alberta\",Alberta!U342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U342,\nIF($C$6=\"Manitoba\",Manitoba!U342,\nIF($C$6=\"Ontario\",Ontario!U342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U342,\nIF($C$6=\"NIHB\",NIHB!U342,\nSUM('British Columbia'!U342,\nAlberta!U342,\nSaskatchewan!U342,\nManitoba!U342,\nOntario!U342,\n'New Brunswick'!U342,\n'Nova Scotia'!U342,\n'Newfoundland and Labrador'!U342,\n'Prince Edward Island'!U342,\nNIHB!U342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V342,\nIF($C$6=\"Alberta\",Alberta!V342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V342,\nIF($C$6=\"Manitoba\",Manitoba!V342,\nIF($C$6=\"Ontario\",Ontario!V342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V342,\nIF($C$6=\"NIHB\",NIHB!V342,\nSUM('British Columbia'!V342,\nAlberta!V342,\nSaskatchewan!V342,\nManitoba!V342,\nOntario!V342,\n'New Brunswick'!V342,\n'Nova Scotia'!V342,\n'Newfoundland and Labrador'!V342,\n'Prince Edward Island'!V342,\nNIHB!V342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W342,\nIF($C$6=\"Alberta\",Alberta!W342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W342,\nIF($C$6=\"Manitoba\",Manitoba!W342,\nIF($C$6=\"Ontario\",Ontario!W342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W342,\nIF($C$6=\"NIHB\",NIHB!W342,\nSUM('British Columbia'!W342,\nAlberta!W342,\nSaskatchewan!W342,\nManitoba!W342,\nOntario!W342,\n'New Brunswick'!W342,\n'Nova Scotia'!W342,\n'Newfoundland and Labrador'!W342,\n'Prince Edward Island'!W342,\nNIHB!W342,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X342,\nIF($C$6=\"Alberta\",Alberta!X342,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X342,\nIF($C$6=\"Manitoba\",Manitoba!X342,\nIF($C$6=\"Ontario\",Ontario!X342,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X342,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X342,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X342,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X342,\nIF($C$6=\"NIHB\",NIHB!X342,\nSUM('British Columbia'!X342,\nAlberta!X342,\nSaskatchewan!X342,\nManitoba!X342,\nOntario!X342,\n'New Brunswick'!X342,\n'Nova Scotia'!X342,\n'Newfoundland and Labrador'!X342,\n'Prince Edward Island'!X342,\nNIHB!X342,\n)\n))))))))))","v":0}]
[null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K343,\nIF($C$6=\"Alberta\",Alberta!K343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K343,\nIF($C$6=\"Manitoba\",Manitoba!K343,\nIF($C$6=\"Ontario\",Ontario!K343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K343,\nIF($C$6=\"NIHB\",NIHB!K343,\nSUM('British Columbia'!K343,\nAlberta!K343,\nSaskatchewan!K343,\nManitoba!K343,\nOntario!K343,\n'New Brunswick'!K343,\n'Nova Scotia'!K343,\n'Newfoundland and Labrador'!K343,\n'Prince Edward Island'!K343,\nNIHB!K343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L343,\nIF($C$6=\"Alberta\",Alberta!L343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L343,\nIF($C$6=\"Manitoba\",Manitoba!L343,\nIF($C$6=\"Ontario\",Ontario!L343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L343,\nIF($C$6=\"NIHB\",NIHB!L343,\nSUM('British Columbia'!L343,\nAlberta!L343,\nSaskatchewan!L343,\nManitoba!L343,\nOntario!L343,\n'New Brunswick'!L343,\n'Nova Scotia'!L343,\n'Newfoundland and Labrador'!L343,\n'Prince Edward Island'!L343,\nNIHB!L343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M343,\nIF($C$6=\"Alberta\",Alberta!M343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M343,\nIF($C$6=\"Manitoba\",Manitoba!M343,\nIF($C$6=\"Ontario\",Ontario!M343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M343,\nIF($C$6=\"NIHB\",NIHB!M343,\nSUM('British Columbia'!M343,\nAlberta!M343,\nSaskatchewan!M343,\nManitoba!M343,\nOntario!M343,\n'New Brunswick'!M343,\n'Nova Scotia'!M343,\n'Newfoundland and Labrador'!M343,\n'Prince Edward Island'!M343,\nNIHB!M343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N343,\nIF($C$6=\"Alberta\",Alberta!N343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N343,\nIF($C$6=\"Manitoba\",Manitoba!N343,\nIF($C$6=\"Ontario\",Ontario!N343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N343,\nIF($C$6=\"NIHB\",NIHB!N343,\nSUM('British Columbia'!N343,\nAlberta!N343,\nSaskatchewan!N343,\nManitoba!N343,\nOntario!N343,\n'New Brunswick'!N343,\n'Nova Scotia'!N343,\n'Newfoundland and Labrador'!N343,\n'Prince Edward Island'!N343,\nNIHB!N343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O343,\nIF($C$6=\"Alberta\",Alberta!O343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O343,\nIF($C$6=\"Manitoba\",Manitoba!O343,\nIF($C$6=\"Ontario\",Ontario!O343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O343,\nIF($C$6=\"NIHB\",NIHB!O343,\nSUM('British Columbia'!O343,\nAlberta!O343,\nSaskatchewan!O343,\nManitoba!O343,\nOntario!O343,\n'New Brunswick'!O343,\n'Nova Scotia'!O343,\n'Newfoundland and Labrador'!O343,\n'Prince Edward Island'!O343,\nNIHB!O343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P343,\nIF($C$6=\"Alberta\",Alberta!P343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P343,\nIF($C$6=\"Manitoba\",Manitoba!P343,\nIF($C$6=\"Ontario\",Ontario!P343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P343,\nIF($C$6=\"NIHB\",NIHB!P343,\nSUM('British Columbia'!P343,\nAlberta!P343,\nSaskatchewan!P343,\nManitoba!P343,\nOntario!P343,\n'New Brunswick'!P343,\n'Nova Scotia'!P343,\n'Newfoundland and Labrador'!P343,\n'Prince Edward Island'!P343,\nNIHB!P343,\n)\n))))))))))","v":0},null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S343,\nIF($C$6=\"Alberta\",Alberta!S343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S343,\nIF($C$6=\"Manitoba\",Manitoba!S343,\nIF($C$6=\"Ontario\",Ontario!S343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S343,\nIF($C$6=\"NIHB\",NIHB!S343,\nSUM('British Columbia'!S343,\nAlberta!S343,\nSaskatchewan!S343,\nManitoba!S343,\nOntario!S343,\n'New Brunswick'!S343,\n'Nova Scotia'!S343,\n'Newfoundland and Labrador'!S343,\n'Prince Edward Island'!S343,\nNIHB!S343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T343,\nIF($C$6=\"Alberta\",Alberta!T343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T343,\nIF($C$6=\"Manitoba\",Manitoba!T343,\nIF($C$6=\"Ontario\",Ontario!T343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T343,\nIF($C$6=\"NIHB\",NIHB!T343,\nSUM('British Columbia'!T343,\nAlberta!T343,\nSaskatchewan!T343,\nManitoba!T343,\nOntario!T343,\n'New Brunswick'!T343,\n'Nova Scotia'!T343,\n'Newfoundland and Labrador'!T343,\n'Prince Edward Island'!T343,\nNIHB!T343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U343,\nIF($C$6=\"Alberta\",Alberta!U343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U343,\nIF($C$6=\"Manitoba\",Manitoba!U343,\nIF($C$6=\"Ontario\",Ontario!U343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U343,\nIF($C$6=\"NIHB\",NIHB!U343,\nSUM('British Columbia'!U343,\nAlberta!U343,\nSaskatchewan!U343,\nManitoba!U343,\nOntario!U343,\n'New Brunswick'!U343,\n'Nova Scotia'!U343,\n'Newfoundland and Labrador'!U343,\n'Prince Edward Island'!U343,\nNIHB!U343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V343,\nIF($C$6=\"Alberta\",Alberta!V343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V343,\nIF($C$6=\"Manitoba\",Manitoba!V343,\nIF($C$6=\"Ontario\",Ontario!V343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V343,\nIF($C$6=\"NIHB\",NIHB!V343,\nSUM('British Columbia'!V343,\nAlberta!V343,\nSaskatchewan!V343,\nManitoba!V343,\nOntario!V343,\n'New Brunswick'!V343,\n'Nova Scotia'!V343,\n'Newfoundland and Labrador'!V343,\n'Prince Edward Island'!V343,\nNIHB!V343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W343,\nIF($C$6=\"Alberta\",Alberta!W343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W343,\nIF($C$6=\"Manitoba\",Manitoba!W343,\nIF($C$6=\"Ontario\",Ontario!W343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W343,\nIF($C$6=\"NIHB\",NIHB!W343,\nSUM('British Columbia'!W343,\nAlberta!W343,\nSaskatchewan!W343,\nManitoba!W343,\nOntario!W343,\n'New Brunswick'!W343,\n'Nova Scotia'!W343,\n'Newfoundland and Labrador'!W343,\n'Prince Edward Island'!W343,\nNIHB!W343,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X343,\nIF($C$6=\"Alberta\",Alberta!X343,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X343,\nIF($C$6=\"Manitoba\",Manitoba!X343,\nIF($C$6=\"Ontario\",Ontario!X343,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X343,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X343,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X343,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X343,\nIF($C$6=\"NIHB\",NIHB!X343,\nSUM('British Columbia'!X343,\nAlberta!X343,\nSaskatchewan!X343,\nManitoba!X343,\nOntario!X343,\n'New Brunswick'!X343,\n'Nova Scotia'!X343,\n'Newfoundland and Labrador'!X343,\n'Prince Edward Island'!X343,\nNIHB!X343,\n)\n))))))))))","v":0}]
[null,null,"Total",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K344,\nIF($C$6=\"Alberta\",Alberta!K344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K344,\nIF($C$6=\"Manitoba\",Manitoba!K344,\nIF($C$6=\"Ontario\",Ontario!K344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K344,\nIF($C$6=\"NIHB\",NIHB!K344,\nSUM('British Columbia'!K344,\nAlberta!K344,\nSaskatchewan!K344,\nManitoba!K344,\nOntario!K344,\n'New Brunswick'!K344,\n'Nova Scotia'!K344,\n'Newfoundland and Labrador'!K344,\n'Prince Edward Island'!K344,\nNIHB!K344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L344,\nIF($C$6=\"Alberta\",Alberta!L344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L344,\nIF($C$6=\"Manitoba\",Manitoba!L344,\nIF($C$6=\"Ontario\",Ontario!L344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L344,\nIF($C$6=\"NIHB\",NIHB!L344,\nSUM('British Columbia'!L344,\nAlberta!L344,\nSaskatchewan!L344,\nManitoba!L344,\nOntario!L344,\n'New Brunswick'!L344,\n'Nova Scotia'!L344,\n'Newfoundland and Labrador'!L344,\n'Prince Edward Island'!L344,\nNIHB!L344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M344,\nIF($C$6=\"Alberta\",Alberta!M344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M344,\nIF($C$6=\"Manitoba\",Manitoba!M344,\nIF($C$6=\"Ontario\",Ontario!M344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M344,\nIF($C$6=\"NIHB\",NIHB!M344,\nSUM('British Columbia'!M344,\nAlberta!M344,\nSaskatchewan!M344,\nManitoba!M344,\nOntario!M344,\n'New Brunswick'!M344,\n'Nova Scotia'!M344,\n'Newfoundland and Labrador'!M344,\n'Prince Edward Island'!M344,\nNIHB!M344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N344,\nIF($C$6=\"Alberta\",Alberta!N344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N344,\nIF($C$6=\"Manitoba\",Manitoba!N344,\nIF($C$6=\"Ontario\",Ontario!N344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N344,\nIF($C$6=\"NIHB\",NIHB!N344,\nSUM('British Columbia'!N344,\nAlberta!N344,\nSaskatchewan!N344,\nManitoba!N344,\nOntario!N344,\n'New Brunswick'!N344,\n'Nova Scotia'!N344,\n'Newfoundland and Labrador'!N344,\n'Prince Edward Island'!N344,\nNIHB!N344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O344,\nIF($C$6=\"Alberta\",Alberta!O344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O344,\nIF($C$6=\"Manitoba\",Manitoba!O344,\nIF($C$6=\"Ontario\",Ontario!O344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O344,\nIF($C$6=\"NIHB\",NIHB!O344,\nSUM('British Columbia'!O344,\nAlberta!O344,\nSaskatchewan!O344,\nManitoba!O344,\nOntario!O344,\n'New Brunswick'!O344,\n'Nova Scotia'!O344,\n'Newfoundland and Labrador'!O344,\n'Prince Edward Island'!O344,\nNIHB!O344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P344,\nIF($C$6=\"Alberta\",Alberta!P344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P344,\nIF($C$6=\"Manitoba\",Manitoba!P344,\nIF($C$6=\"Ontario\",Ontario!P344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P344,\nIF($C$6=\"NIHB\",NIHB!P344,\nSUM('British Columbia'!P344,\nAlberta!P344,\nSaskatchewan!P344,\nManitoba!P344,\nOntario!P344,\n'New Brunswick'!P344,\n'Nova Scotia'!P344,\n'Newfoundland and Labrador'!P344,\n'Prince Edward Island'!P344,\nNIHB!P344,\n)\n))))))))))","v":0},null,null,"Total",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S344,\nIF($C$6=\"Alberta\",Alberta!S344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S344,\nIF($C$6=\"Manitoba\",Manitoba!S344,\nIF($C$6=\"Ontario\",Ontario!S344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S344,\nIF($C$6=\"NIHB\",NIHB!S344,\nSUM('British Columbia'!S344,\nAlberta!S344,\nSaskatchewan!S344,\nManitoba!S344,\nOntario!S344,\n'New Brunswick'!S344,\n'Nova Scotia'!S344,\n'Newfoundland and Labrador'!S344,\n'Prince Edward Island'!S344,\nNIHB!S344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T344,\nIF($C$6=\"Alberta\",Alberta!T344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T344,\nIF($C$6=\"Manitoba\",Manitoba!T344,\nIF($C$6=\"Ontario\",Ontario!T344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T344,\nIF($C$6=\"NIHB\",NIHB!T344,\nSUM('British Columbia'!T344,\nAlberta!T344,\nSaskatchewan!T344,\nManitoba!T344,\nOntario!T344,\n'New Brunswick'!T344,\n'Nova Scotia'!T344,\n'Newfoundland and Labrador'!T344,\n'Prince Edward Island'!T344,\nNIHB!T344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U344,\nIF($C$6=\"Alberta\",Alberta!U344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U344,\nIF($C$6=\"Manitoba\",Manitoba!U344,\nIF($C$6=\"Ontario\",Ontario!U344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U344,\nIF($C$6=\"NIHB\",NIHB!U344,\nSUM('British Columbia'!U344,\nAlberta!U344,\nSaskatchewan!U344,\nManitoba!U344,\nOntario!U344,\n'New Brunswick'!U344,\n'Nova Scotia'!U344,\n'Newfoundland and Labrador'!U344,\n'Prince Edward Island'!U344,\nNIHB!U344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V344,\nIF($C$6=\"Alberta\",Alberta!V344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V344,\nIF($C$6=\"Manitoba\",Manitoba!V344,\nIF($C$6=\"Ontario\",Ontario!V344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V344,\nIF($C$6=\"NIHB\",NIHB!V344,\nSUM('British Columbia'!V344,\nAlberta!V344,\nSaskatchewan!V344,\nManitoba!V344,\nOntario!V344,\n'New Brunswick'!V344,\n'Nova Scotia'!V344,\n'Newfoundland and Labrador'!V344,\n'Prince Edward Island'!V344,\nNIHB!V344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W344,\nIF($C$6=\"Alberta\",Alberta!W344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W344,\nIF($C$6=\"Manitoba\",Manitoba!W344,\nIF($C$6=\"Ontario\",Ontario!W344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W344,\nIF($C$6=\"NIHB\",NIHB!W344,\nSUM('British Columbia'!W344,\nAlberta!W344,\nSaskatchewan!W344,\nManitoba!W344,\nOntario!W344,\n'New Brunswick'!W344,\n'Nova Scotia'!W344,\n'Newfoundland and Labrador'!W344,\n'Prince Edward Island'!W344,\nNIHB!W344,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X344,\nIF($C$6=\"Alberta\",Alberta!X344,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X344,\nIF($C$6=\"Manitoba\",Manitoba!X344,\nIF($C$6=\"Ontario\",Ontario!X344,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X344,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X344,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X344,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X344,\nIF($C$6=\"NIHB\",NIHB!X344,\nSUM('British Columbia'!X344,\nAlberta!X344,\nSaskatchewan!X344,\nManitoba!X344,\nOntario!X344,\n'New Brunswick'!X344,\n'Nova Scotia'!X344,\n'Newfoundland and Labrador'!X344,\n'Prince Edward Island'!X344,\nNIHB!X344,\n)\n))))))))))","v":0}]
[]
[null,null,"Drug costs"]
[]
[null,null,"Reference scenario","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"},null,"New Drug Scenario","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"}]
[null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K348,\nIF($C$6=\"Alberta\",Alberta!K348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K348,\nIF($C$6=\"Manitoba\",Manitoba!K348,\nIF($C$6=\"Ontario\",Ontario!K348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K348,\nIF($C$6=\"NIHB\",NIHB!K348,\nSUM('British Columbia'!K348,\nAlberta!K348,\nSaskatchewan!K348,\nManitoba!K348,\nOntario!K348,\n'New Brunswick'!K348,\n'Nova Scotia'!K348,\n'Newfoundland and Labrador'!K348,\n'Prince Edward Island'!K348,\nNIHB!K348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L348,\nIF($C$6=\"Alberta\",Alberta!L348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L348,\nIF($C$6=\"Manitoba\",Manitoba!L348,\nIF($C$6=\"Ontario\",Ontario!L348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L348,\nIF($C$6=\"NIHB\",NIHB!L348,\nSUM('British Columbia'!L348,\nAlberta!L348,\nSaskatchewan!L348,\nManitoba!L348,\nOntario!L348,\n'New Brunswick'!L348,\n'Nova Scotia'!L348,\n'Newfoundland and Labrador'!L348,\n'Prince Edward Island'!L348,\nNIHB!L348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M348,\nIF($C$6=\"Alberta\",Alberta!M348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M348,\nIF($C$6=\"Manitoba\",Manitoba!M348,\nIF($C$6=\"Ontario\",Ontario!M348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M348,\nIF($C$6=\"NIHB\",NIHB!M348,\nSUM('British Columbia'!M348,\nAlberta!M348,\nSaskatchewan!M348,\nManitoba!M348,\nOntario!M348,\n'New Brunswick'!M348,\n'Nova Scotia'!M348,\n'Newfoundland and Labrador'!M348,\n'Prince Edward Island'!M348,\nNIHB!M348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N348,\nIF($C$6=\"Alberta\",Alberta!N348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N348,\nIF($C$6=\"Manitoba\",Manitoba!N348,\nIF($C$6=\"Ontario\",Ontario!N348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N348,\nIF($C$6=\"NIHB\",NIHB!N348,\nSUM('British Columbia'!N348,\nAlberta!N348,\nSaskatchewan!N348,\nManitoba!N348,\nOntario!N348,\n'New Brunswick'!N348,\n'Nova Scotia'!N348,\n'Newfoundland and Labrador'!N348,\n'Prince Edward Island'!N348,\nNIHB!N348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O348,\nIF($C$6=\"Alberta\",Alberta!O348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O348,\nIF($C$6=\"Manitoba\",Manitoba!O348,\nIF($C$6=\"Ontario\",Ontario!O348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O348,\nIF($C$6=\"NIHB\",NIHB!O348,\nSUM('British Columbia'!O348,\nAlberta!O348,\nSaskatchewan!O348,\nManitoba!O348,\nOntario!O348,\n'New Brunswick'!O348,\n'Nova Scotia'!O348,\n'Newfoundland and Labrador'!O348,\n'Prince Edward Island'!O348,\nNIHB!O348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P348,\nIF($C$6=\"Alberta\",Alberta!P348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P348,\nIF($C$6=\"Manitoba\",Manitoba!P348,\nIF($C$6=\"Ontario\",Ontario!P348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P348,\nIF($C$6=\"NIHB\",NIHB!P348,\nSUM('British Columbia'!P348,\nAlberta!P348,\nSaskatchewan!P348,\nManitoba!P348,\nOntario!P348,\n'New Brunswick'!P348,\n'Nova Scotia'!P348,\n'Newfoundland and Labrador'!P348,\n'Prince Edward Island'!P348,\nNIHB!P348,\n)\n))))))))))","v":0},{"$f":"SUM(E41:I41)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S348,\nIF($C$6=\"Alberta\",Alberta!S348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S348,\nIF($C$6=\"Manitoba\",Manitoba!S348,\nIF($C$6=\"Ontario\",Ontario!S348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S348,\nIF($C$6=\"NIHB\",NIHB!S348,\nSUM('British Columbia'!S348,\nAlberta!S348,\nSaskatchewan!S348,\nManitoba!S348,\nOntario!S348,\n'New Brunswick'!S348,\n'Nova Scotia'!S348,\n'Newfoundland and Labrador'!S348,\n'Prince Edward Island'!S348,\nNIHB!S348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T348,\nIF($C$6=\"Alberta\",Alberta!T348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T348,\nIF($C$6=\"Manitoba\",Manitoba!T348,\nIF($C$6=\"Ontario\",Ontario!T348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T348,\nIF($C$6=\"NIHB\",NIHB!T348,\nSUM('British Columbia'!T348,\nAlberta!T348,\nSaskatchewan!T348,\nManitoba!T348,\nOntario!T348,\n'New Brunswick'!T348,\n'Nova Scotia'!T348,\n'Newfoundland and Labrador'!T348,\n'Prince Edward Island'!T348,\nNIHB!T348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U348,\nIF($C$6=\"Alberta\",Alberta!U348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U348,\nIF($C$6=\"Manitoba\",Manitoba!U348,\nIF($C$6=\"Ontario\",Ontario!U348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U348,\nIF($C$6=\"NIHB\",NIHB!U348,\nSUM('British Columbia'!U348,\nAlberta!U348,\nSaskatchewan!U348,\nManitoba!U348,\nOntario!U348,\n'New Brunswick'!U348,\n'Nova Scotia'!U348,\n'Newfoundland and Labrador'!U348,\n'Prince Edward Island'!U348,\nNIHB!U348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V348,\nIF($C$6=\"Alberta\",Alberta!V348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V348,\nIF($C$6=\"Manitoba\",Manitoba!V348,\nIF($C$6=\"Ontario\",Ontario!V348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V348,\nIF($C$6=\"NIHB\",NIHB!V348,\nSUM('British Columbia'!V348,\nAlberta!V348,\nSaskatchewan!V348,\nManitoba!V348,\nOntario!V348,\n'New Brunswick'!V348,\n'Nova Scotia'!V348,\n'Newfoundland and Labrador'!V348,\n'Prince Edward Island'!V348,\nNIHB!V348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W348,\nIF($C$6=\"Alberta\",Alberta!W348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W348,\nIF($C$6=\"Manitoba\",Manitoba!W348,\nIF($C$6=\"Ontario\",Ontario!W348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W348,\nIF($C$6=\"NIHB\",NIHB!W348,\nSUM('British Columbia'!W348,\nAlberta!W348,\nSaskatchewan!W348,\nManitoba!W348,\nOntario!W348,\n'New Brunswick'!W348,\n'Nova Scotia'!W348,\n'Newfoundland and Labrador'!W348,\n'Prince Edward Island'!W348,\nNIHB!W348,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X348,\nIF($C$6=\"Alberta\",Alberta!X348,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X348,\nIF($C$6=\"Manitoba\",Manitoba!X348,\nIF($C$6=\"Ontario\",Ontario!X348,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X348,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X348,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X348,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X348,\nIF($C$6=\"NIHB\",NIHB!X348,\nSUM('British Columbia'!X348,\nAlberta!X348,\nSaskatchewan!X348,\nManitoba!X348,\nOntario!X348,\n'New Brunswick'!X348,\n'Nova Scotia'!X348,\n'Newfoundland and Labrador'!X348,\n'Prince Edward Island'!X348,\nNIHB!X348,\n)\n))))))))))","v":0},{"$f":"SUM(N41:R41)","v":0}]
[null,null,"Untreated",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K349,\nIF($C$6=\"Alberta\",Alberta!K349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K349,\nIF($C$6=\"Manitoba\",Manitoba!K349,\nIF($C$6=\"Ontario\",Ontario!K349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K349,\nIF($C$6=\"NIHB\",NIHB!K349,\nSUM('British Columbia'!K349,\nAlberta!K349,\nSaskatchewan!K349,\nManitoba!K349,\nOntario!K349,\n'New Brunswick'!K349,\n'Nova Scotia'!K349,\n'Newfoundland and Labrador'!K349,\n'Prince Edward Island'!K349,\nNIHB!K349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L349,\nIF($C$6=\"Alberta\",Alberta!L349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L349,\nIF($C$6=\"Manitoba\",Manitoba!L349,\nIF($C$6=\"Ontario\",Ontario!L349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L349,\nIF($C$6=\"NIHB\",NIHB!L349,\nSUM('British Columbia'!L349,\nAlberta!L349,\nSaskatchewan!L349,\nManitoba!L349,\nOntario!L349,\n'New Brunswick'!L349,\n'Nova Scotia'!L349,\n'Newfoundland and Labrador'!L349,\n'Prince Edward Island'!L349,\nNIHB!L349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M349,\nIF($C$6=\"Alberta\",Alberta!M349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M349,\nIF($C$6=\"Manitoba\",Manitoba!M349,\nIF($C$6=\"Ontario\",Ontario!M349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M349,\nIF($C$6=\"NIHB\",NIHB!M349,\nSUM('British Columbia'!M349,\nAlberta!M349,\nSaskatchewan!M349,\nManitoba!M349,\nOntario!M349,\n'New Brunswick'!M349,\n'Nova Scotia'!M349,\n'Newfoundland and Labrador'!M349,\n'Prince Edward Island'!M349,\nNIHB!M349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N349,\nIF($C$6=\"Alberta\",Alberta!N349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N349,\nIF($C$6=\"Manitoba\",Manitoba!N349,\nIF($C$6=\"Ontario\",Ontario!N349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N349,\nIF($C$6=\"NIHB\",NIHB!N349,\nSUM('British Columbia'!N349,\nAlberta!N349,\nSaskatchewan!N349,\nManitoba!N349,\nOntario!N349,\n'New Brunswick'!N349,\n'Nova Scotia'!N349,\n'Newfoundland and Labrador'!N349,\n'Prince Edward Island'!N349,\nNIHB!N349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O349,\nIF($C$6=\"Alberta\",Alberta!O349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O349,\nIF($C$6=\"Manitoba\",Manitoba!O349,\nIF($C$6=\"Ontario\",Ontario!O349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O349,\nIF($C$6=\"NIHB\",NIHB!O349,\nSUM('British Columbia'!O349,\nAlberta!O349,\nSaskatchewan!O349,\nManitoba!O349,\nOntario!O349,\n'New Brunswick'!O349,\n'Nova Scotia'!O349,\n'Newfoundland and Labrador'!O349,\n'Prince Edward Island'!O349,\nNIHB!O349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P349,\nIF($C$6=\"Alberta\",Alberta!P349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P349,\nIF($C$6=\"Manitoba\",Manitoba!P349,\nIF($C$6=\"Ontario\",Ontario!P349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P349,\nIF($C$6=\"NIHB\",NIHB!P349,\nSUM('British Columbia'!P349,\nAlberta!P349,\nSaskatchewan!P349,\nManitoba!P349,\nOntario!P349,\n'New Brunswick'!P349,\n'Nova Scotia'!P349,\n'Newfoundland and Labrador'!P349,\n'Prince Edward Island'!P349,\nNIHB!P349,\n)\n))))))))))","v":0},{"$f":"SUM(E42:I42)","v":0},null,"Untreated",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S349,\nIF($C$6=\"Alberta\",Alberta!S349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S349,\nIF($C$6=\"Manitoba\",Manitoba!S349,\nIF($C$6=\"Ontario\",Ontario!S349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S349,\nIF($C$6=\"NIHB\",NIHB!S349,\nSUM('British Columbia'!S349,\nAlberta!S349,\nSaskatchewan!S349,\nManitoba!S349,\nOntario!S349,\n'New Brunswick'!S349,\n'Nova Scotia'!S349,\n'Newfoundland and Labrador'!S349,\n'Prince Edward Island'!S349,\nNIHB!S349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T349,\nIF($C$6=\"Alberta\",Alberta!T349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T349,\nIF($C$6=\"Manitoba\",Manitoba!T349,\nIF($C$6=\"Ontario\",Ontario!T349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T349,\nIF($C$6=\"NIHB\",NIHB!T349,\nSUM('British Columbia'!T349,\nAlberta!T349,\nSaskatchewan!T349,\nManitoba!T349,\nOntario!T349,\n'New Brunswick'!T349,\n'Nova Scotia'!T349,\n'Newfoundland and Labrador'!T349,\n'Prince Edward Island'!T349,\nNIHB!T349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U349,\nIF($C$6=\"Alberta\",Alberta!U349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U349,\nIF($C$6=\"Manitoba\",Manitoba!U349,\nIF($C$6=\"Ontario\",Ontario!U349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U349,\nIF($C$6=\"NIHB\",NIHB!U349,\nSUM('British Columbia'!U349,\nAlberta!U349,\nSaskatchewan!U349,\nManitoba!U349,\nOntario!U349,\n'New Brunswick'!U349,\n'Nova Scotia'!U349,\n'Newfoundland and Labrador'!U349,\n'Prince Edward Island'!U349,\nNIHB!U349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V349,\nIF($C$6=\"Alberta\",Alberta!V349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V349,\nIF($C$6=\"Manitoba\",Manitoba!V349,\nIF($C$6=\"Ontario\",Ontario!V349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V349,\nIF($C$6=\"NIHB\",NIHB!V349,\nSUM('British Columbia'!V349,\nAlberta!V349,\nSaskatchewan!V349,\nManitoba!V349,\nOntario!V349,\n'New Brunswick'!V349,\n'Nova Scotia'!V349,\n'Newfoundland and Labrador'!V349,\n'Prince Edward Island'!V349,\nNIHB!V349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W349,\nIF($C$6=\"Alberta\",Alberta!W349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W349,\nIF($C$6=\"Manitoba\",Manitoba!W349,\nIF($C$6=\"Ontario\",Ontario!W349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W349,\nIF($C$6=\"NIHB\",NIHB!W349,\nSUM('British Columbia'!W349,\nAlberta!W349,\nSaskatchewan!W349,\nManitoba!W349,\nOntario!W349,\n'New Brunswick'!W349,\n'Nova Scotia'!W349,\n'Newfoundland and Labrador'!W349,\n'Prince Edward Island'!W349,\nNIHB!W349,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X349,\nIF($C$6=\"Alberta\",Alberta!X349,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X349,\nIF($C$6=\"Manitoba\",Manitoba!X349,\nIF($C$6=\"Ontario\",Ontario!X349,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X349,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X349,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X349,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X349,\nIF($C$6=\"NIHB\",NIHB!X349,\nSUM('British Columbia'!X349,\nAlberta!X349,\nSaskatchewan!X349,\nManitoba!X349,\nOntario!X349,\n'New Brunswick'!X349,\n'Nova Scotia'!X349,\n'Newfoundland and Labrador'!X349,\n'Prince Edward Island'!X349,\nNIHB!X349,\n)\n))))))))))","v":0},{"$f":"SUM(N42:R42)","v":0}]
[null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K350,\nIF($C$6=\"Alberta\",Alberta!K350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K350,\nIF($C$6=\"Manitoba\",Manitoba!K350,\nIF($C$6=\"Ontario\",Ontario!K350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K350,\nIF($C$6=\"NIHB\",NIHB!K350,\nSUM('British Columbia'!K350,\nAlberta!K350,\nSaskatchewan!K350,\nManitoba!K350,\nOntario!K350,\n'New Brunswick'!K350,\n'Nova Scotia'!K350,\n'Newfoundland and Labrador'!K350,\n'Prince Edward Island'!K350,\nNIHB!K350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L350,\nIF($C$6=\"Alberta\",Alberta!L350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L350,\nIF($C$6=\"Manitoba\",Manitoba!L350,\nIF($C$6=\"Ontario\",Ontario!L350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L350,\nIF($C$6=\"NIHB\",NIHB!L350,\nSUM('British Columbia'!L350,\nAlberta!L350,\nSaskatchewan!L350,\nManitoba!L350,\nOntario!L350,\n'New Brunswick'!L350,\n'Nova Scotia'!L350,\n'Newfoundland and Labrador'!L350,\n'Prince Edward Island'!L350,\nNIHB!L350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M350,\nIF($C$6=\"Alberta\",Alberta!M350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M350,\nIF($C$6=\"Manitoba\",Manitoba!M350,\nIF($C$6=\"Ontario\",Ontario!M350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M350,\nIF($C$6=\"NIHB\",NIHB!M350,\nSUM('British Columbia'!M350,\nAlberta!M350,\nSaskatchewan!M350,\nManitoba!M350,\nOntario!M350,\n'New Brunswick'!M350,\n'Nova Scotia'!M350,\n'Newfoundland and Labrador'!M350,\n'Prince Edward Island'!M350,\nNIHB!M350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N350,\nIF($C$6=\"Alberta\",Alberta!N350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N350,\nIF($C$6=\"Manitoba\",Manitoba!N350,\nIF($C$6=\"Ontario\",Ontario!N350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N350,\nIF($C$6=\"NIHB\",NIHB!N350,\nSUM('British Columbia'!N350,\nAlberta!N350,\nSaskatchewan!N350,\nManitoba!N350,\nOntario!N350,\n'New Brunswick'!N350,\n'Nova Scotia'!N350,\n'Newfoundland and Labrador'!N350,\n'Prince Edward Island'!N350,\nNIHB!N350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O350,\nIF($C$6=\"Alberta\",Alberta!O350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O350,\nIF($C$6=\"Manitoba\",Manitoba!O350,\nIF($C$6=\"Ontario\",Ontario!O350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O350,\nIF($C$6=\"NIHB\",NIHB!O350,\nSUM('British Columbia'!O350,\nAlberta!O350,\nSaskatchewan!O350,\nManitoba!O350,\nOntario!O350,\n'New Brunswick'!O350,\n'Nova Scotia'!O350,\n'Newfoundland and Labrador'!O350,\n'Prince Edward Island'!O350,\nNIHB!O350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P350,\nIF($C$6=\"Alberta\",Alberta!P350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P350,\nIF($C$6=\"Manitoba\",Manitoba!P350,\nIF($C$6=\"Ontario\",Ontario!P350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P350,\nIF($C$6=\"NIHB\",NIHB!P350,\nSUM('British Columbia'!P350,\nAlberta!P350,\nSaskatchewan!P350,\nManitoba!P350,\nOntario!P350,\n'New Brunswick'!P350,\n'Nova Scotia'!P350,\n'Newfoundland and Labrador'!P350,\n'Prince Edward Island'!P350,\nNIHB!P350,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S350,\nIF($C$6=\"Alberta\",Alberta!S350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S350,\nIF($C$6=\"Manitoba\",Manitoba!S350,\nIF($C$6=\"Ontario\",Ontario!S350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S350,\nIF($C$6=\"NIHB\",NIHB!S350,\nSUM('British Columbia'!S350,\nAlberta!S350,\nSaskatchewan!S350,\nManitoba!S350,\nOntario!S350,\n'New Brunswick'!S350,\n'Nova Scotia'!S350,\n'Newfoundland and Labrador'!S350,\n'Prince Edward Island'!S350,\nNIHB!S350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T350,\nIF($C$6=\"Alberta\",Alberta!T350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T350,\nIF($C$6=\"Manitoba\",Manitoba!T350,\nIF($C$6=\"Ontario\",Ontario!T350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T350,\nIF($C$6=\"NIHB\",NIHB!T350,\nSUM('British Columbia'!T350,\nAlberta!T350,\nSaskatchewan!T350,\nManitoba!T350,\nOntario!T350,\n'New Brunswick'!T350,\n'Nova Scotia'!T350,\n'Newfoundland and Labrador'!T350,\n'Prince Edward Island'!T350,\nNIHB!T350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U350,\nIF($C$6=\"Alberta\",Alberta!U350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U350,\nIF($C$6=\"Manitoba\",Manitoba!U350,\nIF($C$6=\"Ontario\",Ontario!U350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U350,\nIF($C$6=\"NIHB\",NIHB!U350,\nSUM('British Columbia'!U350,\nAlberta!U350,\nSaskatchewan!U350,\nManitoba!U350,\nOntario!U350,\n'New Brunswick'!U350,\n'Nova Scotia'!U350,\n'Newfoundland and Labrador'!U350,\n'Prince Edward Island'!U350,\nNIHB!U350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V350,\nIF($C$6=\"Alberta\",Alberta!V350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V350,\nIF($C$6=\"Manitoba\",Manitoba!V350,\nIF($C$6=\"Ontario\",Ontario!V350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V350,\nIF($C$6=\"NIHB\",NIHB!V350,\nSUM('British Columbia'!V350,\nAlberta!V350,\nSaskatchewan!V350,\nManitoba!V350,\nOntario!V350,\n'New Brunswick'!V350,\n'Nova Scotia'!V350,\n'Newfoundland and Labrador'!V350,\n'Prince Edward Island'!V350,\nNIHB!V350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W350,\nIF($C$6=\"Alberta\",Alberta!W350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W350,\nIF($C$6=\"Manitoba\",Manitoba!W350,\nIF($C$6=\"Ontario\",Ontario!W350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W350,\nIF($C$6=\"NIHB\",NIHB!W350,\nSUM('British Columbia'!W350,\nAlberta!W350,\nSaskatchewan!W350,\nManitoba!W350,\nOntario!W350,\n'New Brunswick'!W350,\n'Nova Scotia'!W350,\n'Newfoundland and Labrador'!W350,\n'Prince Edward Island'!W350,\nNIHB!W350,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X350,\nIF($C$6=\"Alberta\",Alberta!X350,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X350,\nIF($C$6=\"Manitoba\",Manitoba!X350,\nIF($C$6=\"Ontario\",Ontario!X350,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X350,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X350,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X350,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X350,\nIF($C$6=\"NIHB\",NIHB!X350,\nSUM('British Columbia'!X350,\nAlberta!X350,\nSaskatchewan!X350,\nManitoba!X350,\nOntario!X350,\n'New Brunswick'!X350,\n'Nova Scotia'!X350,\n'Newfoundland and Labrador'!X350,\n'Prince Edward Island'!X350,\nNIHB!X350,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K351,\nIF($C$6=\"Alberta\",Alberta!K351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K351,\nIF($C$6=\"Manitoba\",Manitoba!K351,\nIF($C$6=\"Ontario\",Ontario!K351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K351,\nIF($C$6=\"NIHB\",NIHB!K351,\nSUM('British Columbia'!K351,\nAlberta!K351,\nSaskatchewan!K351,\nManitoba!K351,\nOntario!K351,\n'New Brunswick'!K351,\n'Nova Scotia'!K351,\n'Newfoundland and Labrador'!K351,\n'Prince Edward Island'!K351,\nNIHB!K351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L351,\nIF($C$6=\"Alberta\",Alberta!L351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L351,\nIF($C$6=\"Manitoba\",Manitoba!L351,\nIF($C$6=\"Ontario\",Ontario!L351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L351,\nIF($C$6=\"NIHB\",NIHB!L351,\nSUM('British Columbia'!L351,\nAlberta!L351,\nSaskatchewan!L351,\nManitoba!L351,\nOntario!L351,\n'New Brunswick'!L351,\n'Nova Scotia'!L351,\n'Newfoundland and Labrador'!L351,\n'Prince Edward Island'!L351,\nNIHB!L351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M351,\nIF($C$6=\"Alberta\",Alberta!M351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M351,\nIF($C$6=\"Manitoba\",Manitoba!M351,\nIF($C$6=\"Ontario\",Ontario!M351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M351,\nIF($C$6=\"NIHB\",NIHB!M351,\nSUM('British Columbia'!M351,\nAlberta!M351,\nSaskatchewan!M351,\nManitoba!M351,\nOntario!M351,\n'New Brunswick'!M351,\n'Nova Scotia'!M351,\n'Newfoundland and Labrador'!M351,\n'Prince Edward Island'!M351,\nNIHB!M351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N351,\nIF($C$6=\"Alberta\",Alberta!N351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N351,\nIF($C$6=\"Manitoba\",Manitoba!N351,\nIF($C$6=\"Ontario\",Ontario!N351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N351,\nIF($C$6=\"NIHB\",NIHB!N351,\nSUM('British Columbia'!N351,\nAlberta!N351,\nSaskatchewan!N351,\nManitoba!N351,\nOntario!N351,\n'New Brunswick'!N351,\n'Nova Scotia'!N351,\n'Newfoundland and Labrador'!N351,\n'Prince Edward Island'!N351,\nNIHB!N351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O351,\nIF($C$6=\"Alberta\",Alberta!O351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O351,\nIF($C$6=\"Manitoba\",Manitoba!O351,\nIF($C$6=\"Ontario\",Ontario!O351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O351,\nIF($C$6=\"NIHB\",NIHB!O351,\nSUM('British Columbia'!O351,\nAlberta!O351,\nSaskatchewan!O351,\nManitoba!O351,\nOntario!O351,\n'New Brunswick'!O351,\n'Nova Scotia'!O351,\n'Newfoundland and Labrador'!O351,\n'Prince Edward Island'!O351,\nNIHB!O351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P351,\nIF($C$6=\"Alberta\",Alberta!P351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P351,\nIF($C$6=\"Manitoba\",Manitoba!P351,\nIF($C$6=\"Ontario\",Ontario!P351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P351,\nIF($C$6=\"NIHB\",NIHB!P351,\nSUM('British Columbia'!P351,\nAlberta!P351,\nSaskatchewan!P351,\nManitoba!P351,\nOntario!P351,\n'New Brunswick'!P351,\n'Nova Scotia'!P351,\n'Newfoundland and Labrador'!P351,\n'Prince Edward Island'!P351,\nNIHB!P351,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S351,\nIF($C$6=\"Alberta\",Alberta!S351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S351,\nIF($C$6=\"Manitoba\",Manitoba!S351,\nIF($C$6=\"Ontario\",Ontario!S351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S351,\nIF($C$6=\"NIHB\",NIHB!S351,\nSUM('British Columbia'!S351,\nAlberta!S351,\nSaskatchewan!S351,\nManitoba!S351,\nOntario!S351,\n'New Brunswick'!S351,\n'Nova Scotia'!S351,\n'Newfoundland and Labrador'!S351,\n'Prince Edward Island'!S351,\nNIHB!S351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T351,\nIF($C$6=\"Alberta\",Alberta!T351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T351,\nIF($C$6=\"Manitoba\",Manitoba!T351,\nIF($C$6=\"Ontario\",Ontario!T351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T351,\nIF($C$6=\"NIHB\",NIHB!T351,\nSUM('British Columbia'!T351,\nAlberta!T351,\nSaskatchewan!T351,\nManitoba!T351,\nOntario!T351,\n'New Brunswick'!T351,\n'Nova Scotia'!T351,\n'Newfoundland and Labrador'!T351,\n'Prince Edward Island'!T351,\nNIHB!T351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U351,\nIF($C$6=\"Alberta\",Alberta!U351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U351,\nIF($C$6=\"Manitoba\",Manitoba!U351,\nIF($C$6=\"Ontario\",Ontario!U351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U351,\nIF($C$6=\"NIHB\",NIHB!U351,\nSUM('British Columbia'!U351,\nAlberta!U351,\nSaskatchewan!U351,\nManitoba!U351,\nOntario!U351,\n'New Brunswick'!U351,\n'Nova Scotia'!U351,\n'Newfoundland and Labrador'!U351,\n'Prince Edward Island'!U351,\nNIHB!U351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V351,\nIF($C$6=\"Alberta\",Alberta!V351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V351,\nIF($C$6=\"Manitoba\",Manitoba!V351,\nIF($C$6=\"Ontario\",Ontario!V351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V351,\nIF($C$6=\"NIHB\",NIHB!V351,\nSUM('British Columbia'!V351,\nAlberta!V351,\nSaskatchewan!V351,\nManitoba!V351,\nOntario!V351,\n'New Brunswick'!V351,\n'Nova Scotia'!V351,\n'Newfoundland and Labrador'!V351,\n'Prince Edward Island'!V351,\nNIHB!V351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W351,\nIF($C$6=\"Alberta\",Alberta!W351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W351,\nIF($C$6=\"Manitoba\",Manitoba!W351,\nIF($C$6=\"Ontario\",Ontario!W351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W351,\nIF($C$6=\"NIHB\",NIHB!W351,\nSUM('British Columbia'!W351,\nAlberta!W351,\nSaskatchewan!W351,\nManitoba!W351,\nOntario!W351,\n'New Brunswick'!W351,\n'Nova Scotia'!W351,\n'Newfoundland and Labrador'!W351,\n'Prince Edward Island'!W351,\nNIHB!W351,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X351,\nIF($C$6=\"Alberta\",Alberta!X351,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X351,\nIF($C$6=\"Manitoba\",Manitoba!X351,\nIF($C$6=\"Ontario\",Ontario!X351,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X351,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X351,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X351,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X351,\nIF($C$6=\"NIHB\",NIHB!X351,\nSUM('British Columbia'!X351,\nAlberta!X351,\nSaskatchewan!X351,\nManitoba!X351,\nOntario!X351,\n'New Brunswick'!X351,\n'Nova Scotia'!X351,\n'Newfoundland and Labrador'!X351,\n'Prince Edward Island'!X351,\nNIHB!X351,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K352,\nIF($C$6=\"Alberta\",Alberta!K352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K352,\nIF($C$6=\"Manitoba\",Manitoba!K352,\nIF($C$6=\"Ontario\",Ontario!K352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K352,\nIF($C$6=\"NIHB\",NIHB!K352,\nSUM('British Columbia'!K352,\nAlberta!K352,\nSaskatchewan!K352,\nManitoba!K352,\nOntario!K352,\n'New Brunswick'!K352,\n'Nova Scotia'!K352,\n'Newfoundland and Labrador'!K352,\n'Prince Edward Island'!K352,\nNIHB!K352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L352,\nIF($C$6=\"Alberta\",Alberta!L352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L352,\nIF($C$6=\"Manitoba\",Manitoba!L352,\nIF($C$6=\"Ontario\",Ontario!L352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L352,\nIF($C$6=\"NIHB\",NIHB!L352,\nSUM('British Columbia'!L352,\nAlberta!L352,\nSaskatchewan!L352,\nManitoba!L352,\nOntario!L352,\n'New Brunswick'!L352,\n'Nova Scotia'!L352,\n'Newfoundland and Labrador'!L352,\n'Prince Edward Island'!L352,\nNIHB!L352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M352,\nIF($C$6=\"Alberta\",Alberta!M352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M352,\nIF($C$6=\"Manitoba\",Manitoba!M352,\nIF($C$6=\"Ontario\",Ontario!M352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M352,\nIF($C$6=\"NIHB\",NIHB!M352,\nSUM('British Columbia'!M352,\nAlberta!M352,\nSaskatchewan!M352,\nManitoba!M352,\nOntario!M352,\n'New Brunswick'!M352,\n'Nova Scotia'!M352,\n'Newfoundland and Labrador'!M352,\n'Prince Edward Island'!M352,\nNIHB!M352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N352,\nIF($C$6=\"Alberta\",Alberta!N352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N352,\nIF($C$6=\"Manitoba\",Manitoba!N352,\nIF($C$6=\"Ontario\",Ontario!N352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N352,\nIF($C$6=\"NIHB\",NIHB!N352,\nSUM('British Columbia'!N352,\nAlberta!N352,\nSaskatchewan!N352,\nManitoba!N352,\nOntario!N352,\n'New Brunswick'!N352,\n'Nova Scotia'!N352,\n'Newfoundland and Labrador'!N352,\n'Prince Edward Island'!N352,\nNIHB!N352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O352,\nIF($C$6=\"Alberta\",Alberta!O352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O352,\nIF($C$6=\"Manitoba\",Manitoba!O352,\nIF($C$6=\"Ontario\",Ontario!O352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O352,\nIF($C$6=\"NIHB\",NIHB!O352,\nSUM('British Columbia'!O352,\nAlberta!O352,\nSaskatchewan!O352,\nManitoba!O352,\nOntario!O352,\n'New Brunswick'!O352,\n'Nova Scotia'!O352,\n'Newfoundland and Labrador'!O352,\n'Prince Edward Island'!O352,\nNIHB!O352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P352,\nIF($C$6=\"Alberta\",Alberta!P352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P352,\nIF($C$6=\"Manitoba\",Manitoba!P352,\nIF($C$6=\"Ontario\",Ontario!P352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P352,\nIF($C$6=\"NIHB\",NIHB!P352,\nSUM('British Columbia'!P352,\nAlberta!P352,\nSaskatchewan!P352,\nManitoba!P352,\nOntario!P352,\n'New Brunswick'!P352,\n'Nova Scotia'!P352,\n'Newfoundland and Labrador'!P352,\n'Prince Edward Island'!P352,\nNIHB!P352,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S352,\nIF($C$6=\"Alberta\",Alberta!S352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S352,\nIF($C$6=\"Manitoba\",Manitoba!S352,\nIF($C$6=\"Ontario\",Ontario!S352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S352,\nIF($C$6=\"NIHB\",NIHB!S352,\nSUM('British Columbia'!S352,\nAlberta!S352,\nSaskatchewan!S352,\nManitoba!S352,\nOntario!S352,\n'New Brunswick'!S352,\n'Nova Scotia'!S352,\n'Newfoundland and Labrador'!S352,\n'Prince Edward Island'!S352,\nNIHB!S352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T352,\nIF($C$6=\"Alberta\",Alberta!T352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T352,\nIF($C$6=\"Manitoba\",Manitoba!T352,\nIF($C$6=\"Ontario\",Ontario!T352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T352,\nIF($C$6=\"NIHB\",NIHB!T352,\nSUM('British Columbia'!T352,\nAlberta!T352,\nSaskatchewan!T352,\nManitoba!T352,\nOntario!T352,\n'New Brunswick'!T352,\n'Nova Scotia'!T352,\n'Newfoundland and Labrador'!T352,\n'Prince Edward Island'!T352,\nNIHB!T352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U352,\nIF($C$6=\"Alberta\",Alberta!U352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U352,\nIF($C$6=\"Manitoba\",Manitoba!U352,\nIF($C$6=\"Ontario\",Ontario!U352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U352,\nIF($C$6=\"NIHB\",NIHB!U352,\nSUM('British Columbia'!U352,\nAlberta!U352,\nSaskatchewan!U352,\nManitoba!U352,\nOntario!U352,\n'New Brunswick'!U352,\n'Nova Scotia'!U352,\n'Newfoundland and Labrador'!U352,\n'Prince Edward Island'!U352,\nNIHB!U352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V352,\nIF($C$6=\"Alberta\",Alberta!V352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V352,\nIF($C$6=\"Manitoba\",Manitoba!V352,\nIF($C$6=\"Ontario\",Ontario!V352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V352,\nIF($C$6=\"NIHB\",NIHB!V352,\nSUM('British Columbia'!V352,\nAlberta!V352,\nSaskatchewan!V352,\nManitoba!V352,\nOntario!V352,\n'New Brunswick'!V352,\n'Nova Scotia'!V352,\n'Newfoundland and Labrador'!V352,\n'Prince Edward Island'!V352,\nNIHB!V352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W352,\nIF($C$6=\"Alberta\",Alberta!W352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W352,\nIF($C$6=\"Manitoba\",Manitoba!W352,\nIF($C$6=\"Ontario\",Ontario!W352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W352,\nIF($C$6=\"NIHB\",NIHB!W352,\nSUM('British Columbia'!W352,\nAlberta!W352,\nSaskatchewan!W352,\nManitoba!W352,\nOntario!W352,\n'New Brunswick'!W352,\n'Nova Scotia'!W352,\n'Newfoundland and Labrador'!W352,\n'Prince Edward Island'!W352,\nNIHB!W352,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X352,\nIF($C$6=\"Alberta\",Alberta!X352,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X352,\nIF($C$6=\"Manitoba\",Manitoba!X352,\nIF($C$6=\"Ontario\",Ontario!X352,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X352,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X352,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X352,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X352,\nIF($C$6=\"NIHB\",NIHB!X352,\nSUM('British Columbia'!X352,\nAlberta!X352,\nSaskatchewan!X352,\nManitoba!X352,\nOntario!X352,\n'New Brunswick'!X352,\n'Nova Scotia'!X352,\n'Newfoundland and Labrador'!X352,\n'Prince Edward Island'!X352,\nNIHB!X352,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K353,\nIF($C$6=\"Alberta\",Alberta!K353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K353,\nIF($C$6=\"Manitoba\",Manitoba!K353,\nIF($C$6=\"Ontario\",Ontario!K353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K353,\nIF($C$6=\"NIHB\",NIHB!K353,\nSUM('British Columbia'!K353,\nAlberta!K353,\nSaskatchewan!K353,\nManitoba!K353,\nOntario!K353,\n'New Brunswick'!K353,\n'Nova Scotia'!K353,\n'Newfoundland and Labrador'!K353,\n'Prince Edward Island'!K353,\nNIHB!K353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L353,\nIF($C$6=\"Alberta\",Alberta!L353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L353,\nIF($C$6=\"Manitoba\",Manitoba!L353,\nIF($C$6=\"Ontario\",Ontario!L353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L353,\nIF($C$6=\"NIHB\",NIHB!L353,\nSUM('British Columbia'!L353,\nAlberta!L353,\nSaskatchewan!L353,\nManitoba!L353,\nOntario!L353,\n'New Brunswick'!L353,\n'Nova Scotia'!L353,\n'Newfoundland and Labrador'!L353,\n'Prince Edward Island'!L353,\nNIHB!L353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M353,\nIF($C$6=\"Alberta\",Alberta!M353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M353,\nIF($C$6=\"Manitoba\",Manitoba!M353,\nIF($C$6=\"Ontario\",Ontario!M353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M353,\nIF($C$6=\"NIHB\",NIHB!M353,\nSUM('British Columbia'!M353,\nAlberta!M353,\nSaskatchewan!M353,\nManitoba!M353,\nOntario!M353,\n'New Brunswick'!M353,\n'Nova Scotia'!M353,\n'Newfoundland and Labrador'!M353,\n'Prince Edward Island'!M353,\nNIHB!M353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N353,\nIF($C$6=\"Alberta\",Alberta!N353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N353,\nIF($C$6=\"Manitoba\",Manitoba!N353,\nIF($C$6=\"Ontario\",Ontario!N353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N353,\nIF($C$6=\"NIHB\",NIHB!N353,\nSUM('British Columbia'!N353,\nAlberta!N353,\nSaskatchewan!N353,\nManitoba!N353,\nOntario!N353,\n'New Brunswick'!N353,\n'Nova Scotia'!N353,\n'Newfoundland and Labrador'!N353,\n'Prince Edward Island'!N353,\nNIHB!N353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O353,\nIF($C$6=\"Alberta\",Alberta!O353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O353,\nIF($C$6=\"Manitoba\",Manitoba!O353,\nIF($C$6=\"Ontario\",Ontario!O353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O353,\nIF($C$6=\"NIHB\",NIHB!O353,\nSUM('British Columbia'!O353,\nAlberta!O353,\nSaskatchewan!O353,\nManitoba!O353,\nOntario!O353,\n'New Brunswick'!O353,\n'Nova Scotia'!O353,\n'Newfoundland and Labrador'!O353,\n'Prince Edward Island'!O353,\nNIHB!O353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P353,\nIF($C$6=\"Alberta\",Alberta!P353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P353,\nIF($C$6=\"Manitoba\",Manitoba!P353,\nIF($C$6=\"Ontario\",Ontario!P353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P353,\nIF($C$6=\"NIHB\",NIHB!P353,\nSUM('British Columbia'!P353,\nAlberta!P353,\nSaskatchewan!P353,\nManitoba!P353,\nOntario!P353,\n'New Brunswick'!P353,\n'Nova Scotia'!P353,\n'Newfoundland and Labrador'!P353,\n'Prince Edward Island'!P353,\nNIHB!P353,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S353,\nIF($C$6=\"Alberta\",Alberta!S353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S353,\nIF($C$6=\"Manitoba\",Manitoba!S353,\nIF($C$6=\"Ontario\",Ontario!S353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S353,\nIF($C$6=\"NIHB\",NIHB!S353,\nSUM('British Columbia'!S353,\nAlberta!S353,\nSaskatchewan!S353,\nManitoba!S353,\nOntario!S353,\n'New Brunswick'!S353,\n'Nova Scotia'!S353,\n'Newfoundland and Labrador'!S353,\n'Prince Edward Island'!S353,\nNIHB!S353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T353,\nIF($C$6=\"Alberta\",Alberta!T353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T353,\nIF($C$6=\"Manitoba\",Manitoba!T353,\nIF($C$6=\"Ontario\",Ontario!T353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T353,\nIF($C$6=\"NIHB\",NIHB!T353,\nSUM('British Columbia'!T353,\nAlberta!T353,\nSaskatchewan!T353,\nManitoba!T353,\nOntario!T353,\n'New Brunswick'!T353,\n'Nova Scotia'!T353,\n'Newfoundland and Labrador'!T353,\n'Prince Edward Island'!T353,\nNIHB!T353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U353,\nIF($C$6=\"Alberta\",Alberta!U353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U353,\nIF($C$6=\"Manitoba\",Manitoba!U353,\nIF($C$6=\"Ontario\",Ontario!U353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U353,\nIF($C$6=\"NIHB\",NIHB!U353,\nSUM('British Columbia'!U353,\nAlberta!U353,\nSaskatchewan!U353,\nManitoba!U353,\nOntario!U353,\n'New Brunswick'!U353,\n'Nova Scotia'!U353,\n'Newfoundland and Labrador'!U353,\n'Prince Edward Island'!U353,\nNIHB!U353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V353,\nIF($C$6=\"Alberta\",Alberta!V353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V353,\nIF($C$6=\"Manitoba\",Manitoba!V353,\nIF($C$6=\"Ontario\",Ontario!V353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V353,\nIF($C$6=\"NIHB\",NIHB!V353,\nSUM('British Columbia'!V353,\nAlberta!V353,\nSaskatchewan!V353,\nManitoba!V353,\nOntario!V353,\n'New Brunswick'!V353,\n'Nova Scotia'!V353,\n'Newfoundland and Labrador'!V353,\n'Prince Edward Island'!V353,\nNIHB!V353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W353,\nIF($C$6=\"Alberta\",Alberta!W353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W353,\nIF($C$6=\"Manitoba\",Manitoba!W353,\nIF($C$6=\"Ontario\",Ontario!W353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W353,\nIF($C$6=\"NIHB\",NIHB!W353,\nSUM('British Columbia'!W353,\nAlberta!W353,\nSaskatchewan!W353,\nManitoba!W353,\nOntario!W353,\n'New Brunswick'!W353,\n'Nova Scotia'!W353,\n'Newfoundland and Labrador'!W353,\n'Prince Edward Island'!W353,\nNIHB!W353,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X353,\nIF($C$6=\"Alberta\",Alberta!X353,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X353,\nIF($C$6=\"Manitoba\",Manitoba!X353,\nIF($C$6=\"Ontario\",Ontario!X353,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X353,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X353,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X353,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X353,\nIF($C$6=\"NIHB\",NIHB!X353,\nSUM('British Columbia'!X353,\nAlberta!X353,\nSaskatchewan!X353,\nManitoba!X353,\nOntario!X353,\n'New Brunswick'!X353,\n'Nova Scotia'!X353,\n'Newfoundland and Labrador'!X353,\n'Prince Edward Island'!X353,\nNIHB!X353,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K354,\nIF($C$6=\"Alberta\",Alberta!K354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K354,\nIF($C$6=\"Manitoba\",Manitoba!K354,\nIF($C$6=\"Ontario\",Ontario!K354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K354,\nIF($C$6=\"NIHB\",NIHB!K354,\nSUM('British Columbia'!K354,\nAlberta!K354,\nSaskatchewan!K354,\nManitoba!K354,\nOntario!K354,\n'New Brunswick'!K354,\n'Nova Scotia'!K354,\n'Newfoundland and Labrador'!K354,\n'Prince Edward Island'!K354,\nNIHB!K354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L354,\nIF($C$6=\"Alberta\",Alberta!L354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L354,\nIF($C$6=\"Manitoba\",Manitoba!L354,\nIF($C$6=\"Ontario\",Ontario!L354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L354,\nIF($C$6=\"NIHB\",NIHB!L354,\nSUM('British Columbia'!L354,\nAlberta!L354,\nSaskatchewan!L354,\nManitoba!L354,\nOntario!L354,\n'New Brunswick'!L354,\n'Nova Scotia'!L354,\n'Newfoundland and Labrador'!L354,\n'Prince Edward Island'!L354,\nNIHB!L354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M354,\nIF($C$6=\"Alberta\",Alberta!M354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M354,\nIF($C$6=\"Manitoba\",Manitoba!M354,\nIF($C$6=\"Ontario\",Ontario!M354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M354,\nIF($C$6=\"NIHB\",NIHB!M354,\nSUM('British Columbia'!M354,\nAlberta!M354,\nSaskatchewan!M354,\nManitoba!M354,\nOntario!M354,\n'New Brunswick'!M354,\n'Nova Scotia'!M354,\n'Newfoundland and Labrador'!M354,\n'Prince Edward Island'!M354,\nNIHB!M354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N354,\nIF($C$6=\"Alberta\",Alberta!N354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N354,\nIF($C$6=\"Manitoba\",Manitoba!N354,\nIF($C$6=\"Ontario\",Ontario!N354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N354,\nIF($C$6=\"NIHB\",NIHB!N354,\nSUM('British Columbia'!N354,\nAlberta!N354,\nSaskatchewan!N354,\nManitoba!N354,\nOntario!N354,\n'New Brunswick'!N354,\n'Nova Scotia'!N354,\n'Newfoundland and Labrador'!N354,\n'Prince Edward Island'!N354,\nNIHB!N354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O354,\nIF($C$6=\"Alberta\",Alberta!O354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O354,\nIF($C$6=\"Manitoba\",Manitoba!O354,\nIF($C$6=\"Ontario\",Ontario!O354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O354,\nIF($C$6=\"NIHB\",NIHB!O354,\nSUM('British Columbia'!O354,\nAlberta!O354,\nSaskatchewan!O354,\nManitoba!O354,\nOntario!O354,\n'New Brunswick'!O354,\n'Nova Scotia'!O354,\n'Newfoundland and Labrador'!O354,\n'Prince Edward Island'!O354,\nNIHB!O354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P354,\nIF($C$6=\"Alberta\",Alberta!P354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P354,\nIF($C$6=\"Manitoba\",Manitoba!P354,\nIF($C$6=\"Ontario\",Ontario!P354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P354,\nIF($C$6=\"NIHB\",NIHB!P354,\nSUM('British Columbia'!P354,\nAlberta!P354,\nSaskatchewan!P354,\nManitoba!P354,\nOntario!P354,\n'New Brunswick'!P354,\n'Nova Scotia'!P354,\n'Newfoundland and Labrador'!P354,\n'Prince Edward Island'!P354,\nNIHB!P354,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S354,\nIF($C$6=\"Alberta\",Alberta!S354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S354,\nIF($C$6=\"Manitoba\",Manitoba!S354,\nIF($C$6=\"Ontario\",Ontario!S354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S354,\nIF($C$6=\"NIHB\",NIHB!S354,\nSUM('British Columbia'!S354,\nAlberta!S354,\nSaskatchewan!S354,\nManitoba!S354,\nOntario!S354,\n'New Brunswick'!S354,\n'Nova Scotia'!S354,\n'Newfoundland and Labrador'!S354,\n'Prince Edward Island'!S354,\nNIHB!S354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T354,\nIF($C$6=\"Alberta\",Alberta!T354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T354,\nIF($C$6=\"Manitoba\",Manitoba!T354,\nIF($C$6=\"Ontario\",Ontario!T354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T354,\nIF($C$6=\"NIHB\",NIHB!T354,\nSUM('British Columbia'!T354,\nAlberta!T354,\nSaskatchewan!T354,\nManitoba!T354,\nOntario!T354,\n'New Brunswick'!T354,\n'Nova Scotia'!T354,\n'Newfoundland and Labrador'!T354,\n'Prince Edward Island'!T354,\nNIHB!T354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U354,\nIF($C$6=\"Alberta\",Alberta!U354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U354,\nIF($C$6=\"Manitoba\",Manitoba!U354,\nIF($C$6=\"Ontario\",Ontario!U354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U354,\nIF($C$6=\"NIHB\",NIHB!U354,\nSUM('British Columbia'!U354,\nAlberta!U354,\nSaskatchewan!U354,\nManitoba!U354,\nOntario!U354,\n'New Brunswick'!U354,\n'Nova Scotia'!U354,\n'Newfoundland and Labrador'!U354,\n'Prince Edward Island'!U354,\nNIHB!U354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V354,\nIF($C$6=\"Alberta\",Alberta!V354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V354,\nIF($C$6=\"Manitoba\",Manitoba!V354,\nIF($C$6=\"Ontario\",Ontario!V354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V354,\nIF($C$6=\"NIHB\",NIHB!V354,\nSUM('British Columbia'!V354,\nAlberta!V354,\nSaskatchewan!V354,\nManitoba!V354,\nOntario!V354,\n'New Brunswick'!V354,\n'Nova Scotia'!V354,\n'Newfoundland and Labrador'!V354,\n'Prince Edward Island'!V354,\nNIHB!V354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W354,\nIF($C$6=\"Alberta\",Alberta!W354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W354,\nIF($C$6=\"Manitoba\",Manitoba!W354,\nIF($C$6=\"Ontario\",Ontario!W354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W354,\nIF($C$6=\"NIHB\",NIHB!W354,\nSUM('British Columbia'!W354,\nAlberta!W354,\nSaskatchewan!W354,\nManitoba!W354,\nOntario!W354,\n'New Brunswick'!W354,\n'Nova Scotia'!W354,\n'Newfoundland and Labrador'!W354,\n'Prince Edward Island'!W354,\nNIHB!W354,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X354,\nIF($C$6=\"Alberta\",Alberta!X354,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X354,\nIF($C$6=\"Manitoba\",Manitoba!X354,\nIF($C$6=\"Ontario\",Ontario!X354,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X354,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X354,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X354,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X354,\nIF($C$6=\"NIHB\",NIHB!X354,\nSUM('British Columbia'!X354,\nAlberta!X354,\nSaskatchewan!X354,\nManitoba!X354,\nOntario!X354,\n'New Brunswick'!X354,\n'Nova Scotia'!X354,\n'Newfoundland and Labrador'!X354,\n'Prince Edward Island'!X354,\nNIHB!X354,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug7)","v":"Drug 6"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K355,\nIF($C$6=\"Alberta\",Alberta!K355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K355,\nIF($C$6=\"Manitoba\",Manitoba!K355,\nIF($C$6=\"Ontario\",Ontario!K355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K355,\nIF($C$6=\"NIHB\",NIHB!K355,\nSUM('British Columbia'!K355,\nAlberta!K355,\nSaskatchewan!K355,\nManitoba!K355,\nOntario!K355,\n'New Brunswick'!K355,\n'Nova Scotia'!K355,\n'Newfoundland and Labrador'!K355,\n'Prince Edward Island'!K355,\nNIHB!K355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L355,\nIF($C$6=\"Alberta\",Alberta!L355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L355,\nIF($C$6=\"Manitoba\",Manitoba!L355,\nIF($C$6=\"Ontario\",Ontario!L355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L355,\nIF($C$6=\"NIHB\",NIHB!L355,\nSUM('British Columbia'!L355,\nAlberta!L355,\nSaskatchewan!L355,\nManitoba!L355,\nOntario!L355,\n'New Brunswick'!L355,\n'Nova Scotia'!L355,\n'Newfoundland and Labrador'!L355,\n'Prince Edward Island'!L355,\nNIHB!L355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M355,\nIF($C$6=\"Alberta\",Alberta!M355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M355,\nIF($C$6=\"Manitoba\",Manitoba!M355,\nIF($C$6=\"Ontario\",Ontario!M355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M355,\nIF($C$6=\"NIHB\",NIHB!M355,\nSUM('British Columbia'!M355,\nAlberta!M355,\nSaskatchewan!M355,\nManitoba!M355,\nOntario!M355,\n'New Brunswick'!M355,\n'Nova Scotia'!M355,\n'Newfoundland and Labrador'!M355,\n'Prince Edward Island'!M355,\nNIHB!M355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N355,\nIF($C$6=\"Alberta\",Alberta!N355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N355,\nIF($C$6=\"Manitoba\",Manitoba!N355,\nIF($C$6=\"Ontario\",Ontario!N355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N355,\nIF($C$6=\"NIHB\",NIHB!N355,\nSUM('British Columbia'!N355,\nAlberta!N355,\nSaskatchewan!N355,\nManitoba!N355,\nOntario!N355,\n'New Brunswick'!N355,\n'Nova Scotia'!N355,\n'Newfoundland and Labrador'!N355,\n'Prince Edward Island'!N355,\nNIHB!N355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O355,\nIF($C$6=\"Alberta\",Alberta!O355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O355,\nIF($C$6=\"Manitoba\",Manitoba!O355,\nIF($C$6=\"Ontario\",Ontario!O355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O355,\nIF($C$6=\"NIHB\",NIHB!O355,\nSUM('British Columbia'!O355,\nAlberta!O355,\nSaskatchewan!O355,\nManitoba!O355,\nOntario!O355,\n'New Brunswick'!O355,\n'Nova Scotia'!O355,\n'Newfoundland and Labrador'!O355,\n'Prince Edward Island'!O355,\nNIHB!O355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P355,\nIF($C$6=\"Alberta\",Alberta!P355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P355,\nIF($C$6=\"Manitoba\",Manitoba!P355,\nIF($C$6=\"Ontario\",Ontario!P355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P355,\nIF($C$6=\"NIHB\",NIHB!P355,\nSUM('British Columbia'!P355,\nAlberta!P355,\nSaskatchewan!P355,\nManitoba!P355,\nOntario!P355,\n'New Brunswick'!P355,\n'Nova Scotia'!P355,\n'Newfoundland and Labrador'!P355,\n'Prince Edward Island'!P355,\nNIHB!P355,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug7)","v":"Drug 6"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S355,\nIF($C$6=\"Alberta\",Alberta!S355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S355,\nIF($C$6=\"Manitoba\",Manitoba!S355,\nIF($C$6=\"Ontario\",Ontario!S355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S355,\nIF($C$6=\"NIHB\",NIHB!S355,\nSUM('British Columbia'!S355,\nAlberta!S355,\nSaskatchewan!S355,\nManitoba!S355,\nOntario!S355,\n'New Brunswick'!S355,\n'Nova Scotia'!S355,\n'Newfoundland and Labrador'!S355,\n'Prince Edward Island'!S355,\nNIHB!S355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T355,\nIF($C$6=\"Alberta\",Alberta!T355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T355,\nIF($C$6=\"Manitoba\",Manitoba!T355,\nIF($C$6=\"Ontario\",Ontario!T355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T355,\nIF($C$6=\"NIHB\",NIHB!T355,\nSUM('British Columbia'!T355,\nAlberta!T355,\nSaskatchewan!T355,\nManitoba!T355,\nOntario!T355,\n'New Brunswick'!T355,\n'Nova Scotia'!T355,\n'Newfoundland and Labrador'!T355,\n'Prince Edward Island'!T355,\nNIHB!T355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U355,\nIF($C$6=\"Alberta\",Alberta!U355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U355,\nIF($C$6=\"Manitoba\",Manitoba!U355,\nIF($C$6=\"Ontario\",Ontario!U355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U355,\nIF($C$6=\"NIHB\",NIHB!U355,\nSUM('British Columbia'!U355,\nAlberta!U355,\nSaskatchewan!U355,\nManitoba!U355,\nOntario!U355,\n'New Brunswick'!U355,\n'Nova Scotia'!U355,\n'Newfoundland and Labrador'!U355,\n'Prince Edward Island'!U355,\nNIHB!U355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V355,\nIF($C$6=\"Alberta\",Alberta!V355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V355,\nIF($C$6=\"Manitoba\",Manitoba!V355,\nIF($C$6=\"Ontario\",Ontario!V355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V355,\nIF($C$6=\"NIHB\",NIHB!V355,\nSUM('British Columbia'!V355,\nAlberta!V355,\nSaskatchewan!V355,\nManitoba!V355,\nOntario!V355,\n'New Brunswick'!V355,\n'Nova Scotia'!V355,\n'Newfoundland and Labrador'!V355,\n'Prince Edward Island'!V355,\nNIHB!V355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W355,\nIF($C$6=\"Alberta\",Alberta!W355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W355,\nIF($C$6=\"Manitoba\",Manitoba!W355,\nIF($C$6=\"Ontario\",Ontario!W355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W355,\nIF($C$6=\"NIHB\",NIHB!W355,\nSUM('British Columbia'!W355,\nAlberta!W355,\nSaskatchewan!W355,\nManitoba!W355,\nOntario!W355,\n'New Brunswick'!W355,\n'Nova Scotia'!W355,\n'Newfoundland and Labrador'!W355,\n'Prince Edward Island'!W355,\nNIHB!W355,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X355,\nIF($C$6=\"Alberta\",Alberta!X355,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X355,\nIF($C$6=\"Manitoba\",Manitoba!X355,\nIF($C$6=\"Ontario\",Ontario!X355,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X355,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X355,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X355,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X355,\nIF($C$6=\"NIHB\",NIHB!X355,\nSUM('British Columbia'!X355,\nAlberta!X355,\nSaskatchewan!X355,\nManitoba!X355,\nOntario!X355,\n'New Brunswick'!X355,\n'Nova Scotia'!X355,\n'Newfoundland and Labrador'!X355,\n'Prince Edward Island'!X355,\nNIHB!X355,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K356,\nIF($C$6=\"Alberta\",Alberta!K356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K356,\nIF($C$6=\"Manitoba\",Manitoba!K356,\nIF($C$6=\"Ontario\",Ontario!K356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K356,\nIF($C$6=\"NIHB\",NIHB!K356,\nSUM('British Columbia'!K356,\nAlberta!K356,\nSaskatchewan!K356,\nManitoba!K356,\nOntario!K356,\n'New Brunswick'!K356,\n'Nova Scotia'!K356,\n'Newfoundland and Labrador'!K356,\n'Prince Edward Island'!K356,\nNIHB!K356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L356,\nIF($C$6=\"Alberta\",Alberta!L356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L356,\nIF($C$6=\"Manitoba\",Manitoba!L356,\nIF($C$6=\"Ontario\",Ontario!L356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L356,\nIF($C$6=\"NIHB\",NIHB!L356,\nSUM('British Columbia'!L356,\nAlberta!L356,\nSaskatchewan!L356,\nManitoba!L356,\nOntario!L356,\n'New Brunswick'!L356,\n'Nova Scotia'!L356,\n'Newfoundland and Labrador'!L356,\n'Prince Edward Island'!L356,\nNIHB!L356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M356,\nIF($C$6=\"Alberta\",Alberta!M356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M356,\nIF($C$6=\"Manitoba\",Manitoba!M356,\nIF($C$6=\"Ontario\",Ontario!M356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M356,\nIF($C$6=\"NIHB\",NIHB!M356,\nSUM('British Columbia'!M356,\nAlberta!M356,\nSaskatchewan!M356,\nManitoba!M356,\nOntario!M356,\n'New Brunswick'!M356,\n'Nova Scotia'!M356,\n'Newfoundland and Labrador'!M356,\n'Prince Edward Island'!M356,\nNIHB!M356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N356,\nIF($C$6=\"Alberta\",Alberta!N356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N356,\nIF($C$6=\"Manitoba\",Manitoba!N356,\nIF($C$6=\"Ontario\",Ontario!N356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N356,\nIF($C$6=\"NIHB\",NIHB!N356,\nSUM('British Columbia'!N356,\nAlberta!N356,\nSaskatchewan!N356,\nManitoba!N356,\nOntario!N356,\n'New Brunswick'!N356,\n'Nova Scotia'!N356,\n'Newfoundland and Labrador'!N356,\n'Prince Edward Island'!N356,\nNIHB!N356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O356,\nIF($C$6=\"Alberta\",Alberta!O356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O356,\nIF($C$6=\"Manitoba\",Manitoba!O356,\nIF($C$6=\"Ontario\",Ontario!O356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O356,\nIF($C$6=\"NIHB\",NIHB!O356,\nSUM('British Columbia'!O356,\nAlberta!O356,\nSaskatchewan!O356,\nManitoba!O356,\nOntario!O356,\n'New Brunswick'!O356,\n'Nova Scotia'!O356,\n'Newfoundland and Labrador'!O356,\n'Prince Edward Island'!O356,\nNIHB!O356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P356,\nIF($C$6=\"Alberta\",Alberta!P356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P356,\nIF($C$6=\"Manitoba\",Manitoba!P356,\nIF($C$6=\"Ontario\",Ontario!P356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P356,\nIF($C$6=\"NIHB\",NIHB!P356,\nSUM('British Columbia'!P356,\nAlberta!P356,\nSaskatchewan!P356,\nManitoba!P356,\nOntario!P356,\n'New Brunswick'!P356,\n'Nova Scotia'!P356,\n'Newfoundland and Labrador'!P356,\n'Prince Edward Island'!P356,\nNIHB!P356,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S356,\nIF($C$6=\"Alberta\",Alberta!S356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S356,\nIF($C$6=\"Manitoba\",Manitoba!S356,\nIF($C$6=\"Ontario\",Ontario!S356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S356,\nIF($C$6=\"NIHB\",NIHB!S356,\nSUM('British Columbia'!S356,\nAlberta!S356,\nSaskatchewan!S356,\nManitoba!S356,\nOntario!S356,\n'New Brunswick'!S356,\n'Nova Scotia'!S356,\n'Newfoundland and Labrador'!S356,\n'Prince Edward Island'!S356,\nNIHB!S356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T356,\nIF($C$6=\"Alberta\",Alberta!T356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T356,\nIF($C$6=\"Manitoba\",Manitoba!T356,\nIF($C$6=\"Ontario\",Ontario!T356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T356,\nIF($C$6=\"NIHB\",NIHB!T356,\nSUM('British Columbia'!T356,\nAlberta!T356,\nSaskatchewan!T356,\nManitoba!T356,\nOntario!T356,\n'New Brunswick'!T356,\n'Nova Scotia'!T356,\n'Newfoundland and Labrador'!T356,\n'Prince Edward Island'!T356,\nNIHB!T356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U356,\nIF($C$6=\"Alberta\",Alberta!U356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U356,\nIF($C$6=\"Manitoba\",Manitoba!U356,\nIF($C$6=\"Ontario\",Ontario!U356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U356,\nIF($C$6=\"NIHB\",NIHB!U356,\nSUM('British Columbia'!U356,\nAlberta!U356,\nSaskatchewan!U356,\nManitoba!U356,\nOntario!U356,\n'New Brunswick'!U356,\n'Nova Scotia'!U356,\n'Newfoundland and Labrador'!U356,\n'Prince Edward Island'!U356,\nNIHB!U356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V356,\nIF($C$6=\"Alberta\",Alberta!V356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V356,\nIF($C$6=\"Manitoba\",Manitoba!V356,\nIF($C$6=\"Ontario\",Ontario!V356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V356,\nIF($C$6=\"NIHB\",NIHB!V356,\nSUM('British Columbia'!V356,\nAlberta!V356,\nSaskatchewan!V356,\nManitoba!V356,\nOntario!V356,\n'New Brunswick'!V356,\n'Nova Scotia'!V356,\n'Newfoundland and Labrador'!V356,\n'Prince Edward Island'!V356,\nNIHB!V356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W356,\nIF($C$6=\"Alberta\",Alberta!W356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W356,\nIF($C$6=\"Manitoba\",Manitoba!W356,\nIF($C$6=\"Ontario\",Ontario!W356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W356,\nIF($C$6=\"NIHB\",NIHB!W356,\nSUM('British Columbia'!W356,\nAlberta!W356,\nSaskatchewan!W356,\nManitoba!W356,\nOntario!W356,\n'New Brunswick'!W356,\n'Nova Scotia'!W356,\n'Newfoundland and Labrador'!W356,\n'Prince Edward Island'!W356,\nNIHB!W356,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X356,\nIF($C$6=\"Alberta\",Alberta!X356,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X356,\nIF($C$6=\"Manitoba\",Manitoba!X356,\nIF($C$6=\"Ontario\",Ontario!X356,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X356,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X356,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X356,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X356,\nIF($C$6=\"NIHB\",NIHB!X356,\nSUM('British Columbia'!X356,\nAlberta!X356,\nSaskatchewan!X356,\nManitoba!X356,\nOntario!X356,\n'New Brunswick'!X356,\n'Nova Scotia'!X356,\n'Newfoundland and Labrador'!X356,\n'Prince Edward Island'!X356,\nNIHB!X356,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K357,\nIF($C$6=\"Alberta\",Alberta!K357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K357,\nIF($C$6=\"Manitoba\",Manitoba!K357,\nIF($C$6=\"Ontario\",Ontario!K357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K357,\nIF($C$6=\"NIHB\",NIHB!K357,\nSUM('British Columbia'!K357,\nAlberta!K357,\nSaskatchewan!K357,\nManitoba!K357,\nOntario!K357,\n'New Brunswick'!K357,\n'Nova Scotia'!K357,\n'Newfoundland and Labrador'!K357,\n'Prince Edward Island'!K357,\nNIHB!K357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L357,\nIF($C$6=\"Alberta\",Alberta!L357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L357,\nIF($C$6=\"Manitoba\",Manitoba!L357,\nIF($C$6=\"Ontario\",Ontario!L357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L357,\nIF($C$6=\"NIHB\",NIHB!L357,\nSUM('British Columbia'!L357,\nAlberta!L357,\nSaskatchewan!L357,\nManitoba!L357,\nOntario!L357,\n'New Brunswick'!L357,\n'Nova Scotia'!L357,\n'Newfoundland and Labrador'!L357,\n'Prince Edward Island'!L357,\nNIHB!L357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M357,\nIF($C$6=\"Alberta\",Alberta!M357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M357,\nIF($C$6=\"Manitoba\",Manitoba!M357,\nIF($C$6=\"Ontario\",Ontario!M357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M357,\nIF($C$6=\"NIHB\",NIHB!M357,\nSUM('British Columbia'!M357,\nAlberta!M357,\nSaskatchewan!M357,\nManitoba!M357,\nOntario!M357,\n'New Brunswick'!M357,\n'Nova Scotia'!M357,\n'Newfoundland and Labrador'!M357,\n'Prince Edward Island'!M357,\nNIHB!M357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N357,\nIF($C$6=\"Alberta\",Alberta!N357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N357,\nIF($C$6=\"Manitoba\",Manitoba!N357,\nIF($C$6=\"Ontario\",Ontario!N357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N357,\nIF($C$6=\"NIHB\",NIHB!N357,\nSUM('British Columbia'!N357,\nAlberta!N357,\nSaskatchewan!N357,\nManitoba!N357,\nOntario!N357,\n'New Brunswick'!N357,\n'Nova Scotia'!N357,\n'Newfoundland and Labrador'!N357,\n'Prince Edward Island'!N357,\nNIHB!N357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O357,\nIF($C$6=\"Alberta\",Alberta!O357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O357,\nIF($C$6=\"Manitoba\",Manitoba!O357,\nIF($C$6=\"Ontario\",Ontario!O357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O357,\nIF($C$6=\"NIHB\",NIHB!O357,\nSUM('British Columbia'!O357,\nAlberta!O357,\nSaskatchewan!O357,\nManitoba!O357,\nOntario!O357,\n'New Brunswick'!O357,\n'Nova Scotia'!O357,\n'Newfoundland and Labrador'!O357,\n'Prince Edward Island'!O357,\nNIHB!O357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P357,\nIF($C$6=\"Alberta\",Alberta!P357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P357,\nIF($C$6=\"Manitoba\",Manitoba!P357,\nIF($C$6=\"Ontario\",Ontario!P357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P357,\nIF($C$6=\"NIHB\",NIHB!P357,\nSUM('British Columbia'!P357,\nAlberta!P357,\nSaskatchewan!P357,\nManitoba!P357,\nOntario!P357,\n'New Brunswick'!P357,\n'Nova Scotia'!P357,\n'Newfoundland and Labrador'!P357,\n'Prince Edward Island'!P357,\nNIHB!P357,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S357,\nIF($C$6=\"Alberta\",Alberta!S357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S357,\nIF($C$6=\"Manitoba\",Manitoba!S357,\nIF($C$6=\"Ontario\",Ontario!S357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S357,\nIF($C$6=\"NIHB\",NIHB!S357,\nSUM('British Columbia'!S357,\nAlberta!S357,\nSaskatchewan!S357,\nManitoba!S357,\nOntario!S357,\n'New Brunswick'!S357,\n'Nova Scotia'!S357,\n'Newfoundland and Labrador'!S357,\n'Prince Edward Island'!S357,\nNIHB!S357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T357,\nIF($C$6=\"Alberta\",Alberta!T357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T357,\nIF($C$6=\"Manitoba\",Manitoba!T357,\nIF($C$6=\"Ontario\",Ontario!T357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T357,\nIF($C$6=\"NIHB\",NIHB!T357,\nSUM('British Columbia'!T357,\nAlberta!T357,\nSaskatchewan!T357,\nManitoba!T357,\nOntario!T357,\n'New Brunswick'!T357,\n'Nova Scotia'!T357,\n'Newfoundland and Labrador'!T357,\n'Prince Edward Island'!T357,\nNIHB!T357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U357,\nIF($C$6=\"Alberta\",Alberta!U357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U357,\nIF($C$6=\"Manitoba\",Manitoba!U357,\nIF($C$6=\"Ontario\",Ontario!U357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U357,\nIF($C$6=\"NIHB\",NIHB!U357,\nSUM('British Columbia'!U357,\nAlberta!U357,\nSaskatchewan!U357,\nManitoba!U357,\nOntario!U357,\n'New Brunswick'!U357,\n'Nova Scotia'!U357,\n'Newfoundland and Labrador'!U357,\n'Prince Edward Island'!U357,\nNIHB!U357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V357,\nIF($C$6=\"Alberta\",Alberta!V357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V357,\nIF($C$6=\"Manitoba\",Manitoba!V357,\nIF($C$6=\"Ontario\",Ontario!V357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V357,\nIF($C$6=\"NIHB\",NIHB!V357,\nSUM('British Columbia'!V357,\nAlberta!V357,\nSaskatchewan!V357,\nManitoba!V357,\nOntario!V357,\n'New Brunswick'!V357,\n'Nova Scotia'!V357,\n'Newfoundland and Labrador'!V357,\n'Prince Edward Island'!V357,\nNIHB!V357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W357,\nIF($C$6=\"Alberta\",Alberta!W357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W357,\nIF($C$6=\"Manitoba\",Manitoba!W357,\nIF($C$6=\"Ontario\",Ontario!W357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W357,\nIF($C$6=\"NIHB\",NIHB!W357,\nSUM('British Columbia'!W357,\nAlberta!W357,\nSaskatchewan!W357,\nManitoba!W357,\nOntario!W357,\n'New Brunswick'!W357,\n'Nova Scotia'!W357,\n'Newfoundland and Labrador'!W357,\n'Prince Edward Island'!W357,\nNIHB!W357,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X357,\nIF($C$6=\"Alberta\",Alberta!X357,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X357,\nIF($C$6=\"Manitoba\",Manitoba!X357,\nIF($C$6=\"Ontario\",Ontario!X357,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X357,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X357,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X357,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X357,\nIF($C$6=\"NIHB\",NIHB!X357,\nSUM('British Columbia'!X357,\nAlberta!X357,\nSaskatchewan!X357,\nManitoba!X357,\nOntario!X357,\n'New Brunswick'!X357,\n'Nova Scotia'!X357,\n'Newfoundland and Labrador'!X357,\n'Prince Edward Island'!X357,\nNIHB!X357,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K358,\nIF($C$6=\"Alberta\",Alberta!K358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K358,\nIF($C$6=\"Manitoba\",Manitoba!K358,\nIF($C$6=\"Ontario\",Ontario!K358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K358,\nIF($C$6=\"NIHB\",NIHB!K358,\nSUM('British Columbia'!K358,\nAlberta!K358,\nSaskatchewan!K358,\nManitoba!K358,\nOntario!K358,\n'New Brunswick'!K358,\n'Nova Scotia'!K358,\n'Newfoundland and Labrador'!K358,\n'Prince Edward Island'!K358,\nNIHB!K358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L358,\nIF($C$6=\"Alberta\",Alberta!L358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L358,\nIF($C$6=\"Manitoba\",Manitoba!L358,\nIF($C$6=\"Ontario\",Ontario!L358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L358,\nIF($C$6=\"NIHB\",NIHB!L358,\nSUM('British Columbia'!L358,\nAlberta!L358,\nSaskatchewan!L358,\nManitoba!L358,\nOntario!L358,\n'New Brunswick'!L358,\n'Nova Scotia'!L358,\n'Newfoundland and Labrador'!L358,\n'Prince Edward Island'!L358,\nNIHB!L358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M358,\nIF($C$6=\"Alberta\",Alberta!M358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M358,\nIF($C$6=\"Manitoba\",Manitoba!M358,\nIF($C$6=\"Ontario\",Ontario!M358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M358,\nIF($C$6=\"NIHB\",NIHB!M358,\nSUM('British Columbia'!M358,\nAlberta!M358,\nSaskatchewan!M358,\nManitoba!M358,\nOntario!M358,\n'New Brunswick'!M358,\n'Nova Scotia'!M358,\n'Newfoundland and Labrador'!M358,\n'Prince Edward Island'!M358,\nNIHB!M358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N358,\nIF($C$6=\"Alberta\",Alberta!N358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N358,\nIF($C$6=\"Manitoba\",Manitoba!N358,\nIF($C$6=\"Ontario\",Ontario!N358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N358,\nIF($C$6=\"NIHB\",NIHB!N358,\nSUM('British Columbia'!N358,\nAlberta!N358,\nSaskatchewan!N358,\nManitoba!N358,\nOntario!N358,\n'New Brunswick'!N358,\n'Nova Scotia'!N358,\n'Newfoundland and Labrador'!N358,\n'Prince Edward Island'!N358,\nNIHB!N358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O358,\nIF($C$6=\"Alberta\",Alberta!O358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O358,\nIF($C$6=\"Manitoba\",Manitoba!O358,\nIF($C$6=\"Ontario\",Ontario!O358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O358,\nIF($C$6=\"NIHB\",NIHB!O358,\nSUM('British Columbia'!O358,\nAlberta!O358,\nSaskatchewan!O358,\nManitoba!O358,\nOntario!O358,\n'New Brunswick'!O358,\n'Nova Scotia'!O358,\n'Newfoundland and Labrador'!O358,\n'Prince Edward Island'!O358,\nNIHB!O358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P358,\nIF($C$6=\"Alberta\",Alberta!P358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P358,\nIF($C$6=\"Manitoba\",Manitoba!P358,\nIF($C$6=\"Ontario\",Ontario!P358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P358,\nIF($C$6=\"NIHB\",NIHB!P358,\nSUM('British Columbia'!P358,\nAlberta!P358,\nSaskatchewan!P358,\nManitoba!P358,\nOntario!P358,\n'New Brunswick'!P358,\n'Nova Scotia'!P358,\n'Newfoundland and Labrador'!P358,\n'Prince Edward Island'!P358,\nNIHB!P358,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S358,\nIF($C$6=\"Alberta\",Alberta!S358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S358,\nIF($C$6=\"Manitoba\",Manitoba!S358,\nIF($C$6=\"Ontario\",Ontario!S358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S358,\nIF($C$6=\"NIHB\",NIHB!S358,\nSUM('British Columbia'!S358,\nAlberta!S358,\nSaskatchewan!S358,\nManitoba!S358,\nOntario!S358,\n'New Brunswick'!S358,\n'Nova Scotia'!S358,\n'Newfoundland and Labrador'!S358,\n'Prince Edward Island'!S358,\nNIHB!S358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T358,\nIF($C$6=\"Alberta\",Alberta!T358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T358,\nIF($C$6=\"Manitoba\",Manitoba!T358,\nIF($C$6=\"Ontario\",Ontario!T358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T358,\nIF($C$6=\"NIHB\",NIHB!T358,\nSUM('British Columbia'!T358,\nAlberta!T358,\nSaskatchewan!T358,\nManitoba!T358,\nOntario!T358,\n'New Brunswick'!T358,\n'Nova Scotia'!T358,\n'Newfoundland and Labrador'!T358,\n'Prince Edward Island'!T358,\nNIHB!T358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U358,\nIF($C$6=\"Alberta\",Alberta!U358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U358,\nIF($C$6=\"Manitoba\",Manitoba!U358,\nIF($C$6=\"Ontario\",Ontario!U358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U358,\nIF($C$6=\"NIHB\",NIHB!U358,\nSUM('British Columbia'!U358,\nAlberta!U358,\nSaskatchewan!U358,\nManitoba!U358,\nOntario!U358,\n'New Brunswick'!U358,\n'Nova Scotia'!U358,\n'Newfoundland and Labrador'!U358,\n'Prince Edward Island'!U358,\nNIHB!U358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V358,\nIF($C$6=\"Alberta\",Alberta!V358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V358,\nIF($C$6=\"Manitoba\",Manitoba!V358,\nIF($C$6=\"Ontario\",Ontario!V358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V358,\nIF($C$6=\"NIHB\",NIHB!V358,\nSUM('British Columbia'!V358,\nAlberta!V358,\nSaskatchewan!V358,\nManitoba!V358,\nOntario!V358,\n'New Brunswick'!V358,\n'Nova Scotia'!V358,\n'Newfoundland and Labrador'!V358,\n'Prince Edward Island'!V358,\nNIHB!V358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W358,\nIF($C$6=\"Alberta\",Alberta!W358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W358,\nIF($C$6=\"Manitoba\",Manitoba!W358,\nIF($C$6=\"Ontario\",Ontario!W358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W358,\nIF($C$6=\"NIHB\",NIHB!W358,\nSUM('British Columbia'!W358,\nAlberta!W358,\nSaskatchewan!W358,\nManitoba!W358,\nOntario!W358,\n'New Brunswick'!W358,\n'Nova Scotia'!W358,\n'Newfoundland and Labrador'!W358,\n'Prince Edward Island'!W358,\nNIHB!W358,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X358,\nIF($C$6=\"Alberta\",Alberta!X358,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X358,\nIF($C$6=\"Manitoba\",Manitoba!X358,\nIF($C$6=\"Ontario\",Ontario!X358,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X358,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X358,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X358,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X358,\nIF($C$6=\"NIHB\",NIHB!X358,\nSUM('British Columbia'!X358,\nAlberta!X358,\nSaskatchewan!X358,\nManitoba!X358,\nOntario!X358,\n'New Brunswick'!X358,\n'Nova Scotia'!X358,\n'Newfoundland and Labrador'!X358,\n'Prince Edward Island'!X358,\nNIHB!X358,\n)\n))))))))))","v":0},0]
[null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K359,\nIF($C$6=\"Alberta\",Alberta!K359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K359,\nIF($C$6=\"Manitoba\",Manitoba!K359,\nIF($C$6=\"Ontario\",Ontario!K359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K359,\nIF($C$6=\"NIHB\",NIHB!K359,\nSUM('British Columbia'!K359,\nAlberta!K359,\nSaskatchewan!K359,\nManitoba!K359,\nOntario!K359,\n'New Brunswick'!K359,\n'Nova Scotia'!K359,\n'Newfoundland and Labrador'!K359,\n'Prince Edward Island'!K359,\nNIHB!K359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L359,\nIF($C$6=\"Alberta\",Alberta!L359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L359,\nIF($C$6=\"Manitoba\",Manitoba!L359,\nIF($C$6=\"Ontario\",Ontario!L359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L359,\nIF($C$6=\"NIHB\",NIHB!L359,\nSUM('British Columbia'!L359,\nAlberta!L359,\nSaskatchewan!L359,\nManitoba!L359,\nOntario!L359,\n'New Brunswick'!L359,\n'Nova Scotia'!L359,\n'Newfoundland and Labrador'!L359,\n'Prince Edward Island'!L359,\nNIHB!L359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M359,\nIF($C$6=\"Alberta\",Alberta!M359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M359,\nIF($C$6=\"Manitoba\",Manitoba!M359,\nIF($C$6=\"Ontario\",Ontario!M359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M359,\nIF($C$6=\"NIHB\",NIHB!M359,\nSUM('British Columbia'!M359,\nAlberta!M359,\nSaskatchewan!M359,\nManitoba!M359,\nOntario!M359,\n'New Brunswick'!M359,\n'Nova Scotia'!M359,\n'Newfoundland and Labrador'!M359,\n'Prince Edward Island'!M359,\nNIHB!M359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N359,\nIF($C$6=\"Alberta\",Alberta!N359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N359,\nIF($C$6=\"Manitoba\",Manitoba!N359,\nIF($C$6=\"Ontario\",Ontario!N359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N359,\nIF($C$6=\"NIHB\",NIHB!N359,\nSUM('British Columbia'!N359,\nAlberta!N359,\nSaskatchewan!N359,\nManitoba!N359,\nOntario!N359,\n'New Brunswick'!N359,\n'Nova Scotia'!N359,\n'Newfoundland and Labrador'!N359,\n'Prince Edward Island'!N359,\nNIHB!N359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O359,\nIF($C$6=\"Alberta\",Alberta!O359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O359,\nIF($C$6=\"Manitoba\",Manitoba!O359,\nIF($C$6=\"Ontario\",Ontario!O359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O359,\nIF($C$6=\"NIHB\",NIHB!O359,\nSUM('British Columbia'!O359,\nAlberta!O359,\nSaskatchewan!O359,\nManitoba!O359,\nOntario!O359,\n'New Brunswick'!O359,\n'Nova Scotia'!O359,\n'Newfoundland and Labrador'!O359,\n'Prince Edward Island'!O359,\nNIHB!O359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P359,\nIF($C$6=\"Alberta\",Alberta!P359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P359,\nIF($C$6=\"Manitoba\",Manitoba!P359,\nIF($C$6=\"Ontario\",Ontario!P359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P359,\nIF($C$6=\"NIHB\",NIHB!P359,\nSUM('British Columbia'!P359,\nAlberta!P359,\nSaskatchewan!P359,\nManitoba!P359,\nOntario!P359,\n'New Brunswick'!P359,\n'Nova Scotia'!P359,\n'Newfoundland and Labrador'!P359,\n'Prince Edward Island'!P359,\nNIHB!P359,\n)\n))))))))))","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S359,\nIF($C$6=\"Alberta\",Alberta!S359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S359,\nIF($C$6=\"Manitoba\",Manitoba!S359,\nIF($C$6=\"Ontario\",Ontario!S359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S359,\nIF($C$6=\"NIHB\",NIHB!S359,\nSUM('British Columbia'!S359,\nAlberta!S359,\nSaskatchewan!S359,\nManitoba!S359,\nOntario!S359,\n'New Brunswick'!S359,\n'Nova Scotia'!S359,\n'Newfoundland and Labrador'!S359,\n'Prince Edward Island'!S359,\nNIHB!S359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T359,\nIF($C$6=\"Alberta\",Alberta!T359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T359,\nIF($C$6=\"Manitoba\",Manitoba!T359,\nIF($C$6=\"Ontario\",Ontario!T359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T359,\nIF($C$6=\"NIHB\",NIHB!T359,\nSUM('British Columbia'!T359,\nAlberta!T359,\nSaskatchewan!T359,\nManitoba!T359,\nOntario!T359,\n'New Brunswick'!T359,\n'Nova Scotia'!T359,\n'Newfoundland and Labrador'!T359,\n'Prince Edward Island'!T359,\nNIHB!T359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U359,\nIF($C$6=\"Alberta\",Alberta!U359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U359,\nIF($C$6=\"Manitoba\",Manitoba!U359,\nIF($C$6=\"Ontario\",Ontario!U359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U359,\nIF($C$6=\"NIHB\",NIHB!U359,\nSUM('British Columbia'!U359,\nAlberta!U359,\nSaskatchewan!U359,\nManitoba!U359,\nOntario!U359,\n'New Brunswick'!U359,\n'Nova Scotia'!U359,\n'Newfoundland and Labrador'!U359,\n'Prince Edward Island'!U359,\nNIHB!U359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V359,\nIF($C$6=\"Alberta\",Alberta!V359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V359,\nIF($C$6=\"Manitoba\",Manitoba!V359,\nIF($C$6=\"Ontario\",Ontario!V359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V359,\nIF($C$6=\"NIHB\",NIHB!V359,\nSUM('British Columbia'!V359,\nAlberta!V359,\nSaskatchewan!V359,\nManitoba!V359,\nOntario!V359,\n'New Brunswick'!V359,\n'Nova Scotia'!V359,\n'Newfoundland and Labrador'!V359,\n'Prince Edward Island'!V359,\nNIHB!V359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W359,\nIF($C$6=\"Alberta\",Alberta!W359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W359,\nIF($C$6=\"Manitoba\",Manitoba!W359,\nIF($C$6=\"Ontario\",Ontario!W359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W359,\nIF($C$6=\"NIHB\",NIHB!W359,\nSUM('British Columbia'!W359,\nAlberta!W359,\nSaskatchewan!W359,\nManitoba!W359,\nOntario!W359,\n'New Brunswick'!W359,\n'Nova Scotia'!W359,\n'Newfoundland and Labrador'!W359,\n'Prince Edward Island'!W359,\nNIHB!W359,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X359,\nIF($C$6=\"Alberta\",Alberta!X359,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X359,\nIF($C$6=\"Manitoba\",Manitoba!X359,\nIF($C$6=\"Ontario\",Ontario!X359,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X359,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X359,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X359,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X359,\nIF($C$6=\"NIHB\",NIHB!X359,\nSUM('British Columbia'!X359,\nAlberta!X359,\nSaskatchewan!X359,\nManitoba!X359,\nOntario!X359,\n'New Brunswick'!X359,\n'Nova Scotia'!X359,\n'Newfoundland and Labrador'!X359,\n'Prince Edward Island'!X359,\nNIHB!X359,\n)\n))))))))))","v":0},0]
[null,null,"Total",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K360,\nIF($C$6=\"Alberta\",Alberta!K360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K360,\nIF($C$6=\"Manitoba\",Manitoba!K360,\nIF($C$6=\"Ontario\",Ontario!K360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K360,\nIF($C$6=\"NIHB\",NIHB!K360,\nSUM('British Columbia'!K360,\nAlberta!K360,\nSaskatchewan!K360,\nManitoba!K360,\nOntario!K360,\n'New Brunswick'!K360,\n'Nova Scotia'!K360,\n'Newfoundland and Labrador'!K360,\n'Prince Edward Island'!K360,\nNIHB!K360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L360,\nIF($C$6=\"Alberta\",Alberta!L360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L360,\nIF($C$6=\"Manitoba\",Manitoba!L360,\nIF($C$6=\"Ontario\",Ontario!L360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L360,\nIF($C$6=\"NIHB\",NIHB!L360,\nSUM('British Columbia'!L360,\nAlberta!L360,\nSaskatchewan!L360,\nManitoba!L360,\nOntario!L360,\n'New Brunswick'!L360,\n'Nova Scotia'!L360,\n'Newfoundland and Labrador'!L360,\n'Prince Edward Island'!L360,\nNIHB!L360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M360,\nIF($C$6=\"Alberta\",Alberta!M360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M360,\nIF($C$6=\"Manitoba\",Manitoba!M360,\nIF($C$6=\"Ontario\",Ontario!M360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M360,\nIF($C$6=\"NIHB\",NIHB!M360,\nSUM('British Columbia'!M360,\nAlberta!M360,\nSaskatchewan!M360,\nManitoba!M360,\nOntario!M360,\n'New Brunswick'!M360,\n'Nova Scotia'!M360,\n'Newfoundland and Labrador'!M360,\n'Prince Edward Island'!M360,\nNIHB!M360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N360,\nIF($C$6=\"Alberta\",Alberta!N360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N360,\nIF($C$6=\"Manitoba\",Manitoba!N360,\nIF($C$6=\"Ontario\",Ontario!N360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N360,\nIF($C$6=\"NIHB\",NIHB!N360,\nSUM('British Columbia'!N360,\nAlberta!N360,\nSaskatchewan!N360,\nManitoba!N360,\nOntario!N360,\n'New Brunswick'!N360,\n'Nova Scotia'!N360,\n'Newfoundland and Labrador'!N360,\n'Prince Edward Island'!N360,\nNIHB!N360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O360,\nIF($C$6=\"Alberta\",Alberta!O360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O360,\nIF($C$6=\"Manitoba\",Manitoba!O360,\nIF($C$6=\"Ontario\",Ontario!O360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O360,\nIF($C$6=\"NIHB\",NIHB!O360,\nSUM('British Columbia'!O360,\nAlberta!O360,\nSaskatchewan!O360,\nManitoba!O360,\nOntario!O360,\n'New Brunswick'!O360,\n'Nova Scotia'!O360,\n'Newfoundland and Labrador'!O360,\n'Prince Edward Island'!O360,\nNIHB!O360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P360,\nIF($C$6=\"Alberta\",Alberta!P360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P360,\nIF($C$6=\"Manitoba\",Manitoba!P360,\nIF($C$6=\"Ontario\",Ontario!P360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P360,\nIF($C$6=\"NIHB\",NIHB!P360,\nSUM('British Columbia'!P360,\nAlberta!P360,\nSaskatchewan!P360,\nManitoba!P360,\nOntario!P360,\n'New Brunswick'!P360,\n'Nova Scotia'!P360,\n'Newfoundland and Labrador'!P360,\n'Prince Edward Island'!P360,\nNIHB!P360,\n)\n))))))))))","v":0},{"$f":"SUM(E53:I53)","v":0},null,"Total",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S360,\nIF($C$6=\"Alberta\",Alberta!S360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S360,\nIF($C$6=\"Manitoba\",Manitoba!S360,\nIF($C$6=\"Ontario\",Ontario!S360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S360,\nIF($C$6=\"NIHB\",NIHB!S360,\nSUM('British Columbia'!S360,\nAlberta!S360,\nSaskatchewan!S360,\nManitoba!S360,\nOntario!S360,\n'New Brunswick'!S360,\n'Nova Scotia'!S360,\n'Newfoundland and Labrador'!S360,\n'Prince Edward Island'!S360,\nNIHB!S360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T360,\nIF($C$6=\"Alberta\",Alberta!T360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T360,\nIF($C$6=\"Manitoba\",Manitoba!T360,\nIF($C$6=\"Ontario\",Ontario!T360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T360,\nIF($C$6=\"NIHB\",NIHB!T360,\nSUM('British Columbia'!T360,\nAlberta!T360,\nSaskatchewan!T360,\nManitoba!T360,\nOntario!T360,\n'New Brunswick'!T360,\n'Nova Scotia'!T360,\n'Newfoundland and Labrador'!T360,\n'Prince Edward Island'!T360,\nNIHB!T360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U360,\nIF($C$6=\"Alberta\",Alberta!U360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U360,\nIF($C$6=\"Manitoba\",Manitoba!U360,\nIF($C$6=\"Ontario\",Ontario!U360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U360,\nIF($C$6=\"NIHB\",NIHB!U360,\nSUM('British Columbia'!U360,\nAlberta!U360,\nSaskatchewan!U360,\nManitoba!U360,\nOntario!U360,\n'New Brunswick'!U360,\n'Nova Scotia'!U360,\n'Newfoundland and Labrador'!U360,\n'Prince Edward Island'!U360,\nNIHB!U360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V360,\nIF($C$6=\"Alberta\",Alberta!V360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V360,\nIF($C$6=\"Manitoba\",Manitoba!V360,\nIF($C$6=\"Ontario\",Ontario!V360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V360,\nIF($C$6=\"NIHB\",NIHB!V360,\nSUM('British Columbia'!V360,\nAlberta!V360,\nSaskatchewan!V360,\nManitoba!V360,\nOntario!V360,\n'New Brunswick'!V360,\n'Nova Scotia'!V360,\n'Newfoundland and Labrador'!V360,\n'Prince Edward Island'!V360,\nNIHB!V360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W360,\nIF($C$6=\"Alberta\",Alberta!W360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W360,\nIF($C$6=\"Manitoba\",Manitoba!W360,\nIF($C$6=\"Ontario\",Ontario!W360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W360,\nIF($C$6=\"NIHB\",NIHB!W360,\nSUM('British Columbia'!W360,\nAlberta!W360,\nSaskatchewan!W360,\nManitoba!W360,\nOntario!W360,\n'New Brunswick'!W360,\n'Nova Scotia'!W360,\n'Newfoundland and Labrador'!W360,\n'Prince Edward Island'!W360,\nNIHB!W360,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X360,\nIF($C$6=\"Alberta\",Alberta!X360,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X360,\nIF($C$6=\"Manitoba\",Manitoba!X360,\nIF($C$6=\"Ontario\",Ontario!X360,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X360,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X360,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X360,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X360,\nIF($C$6=\"NIHB\",NIHB!X360,\nSUM('British Columbia'!X360,\nAlberta!X360,\nSaskatchewan!X360,\nManitoba!X360,\nOntario!X360,\n'New Brunswick'!X360,\n'Nova Scotia'!X360,\n'Newfoundland and Labrador'!X360,\n'Prince Edward Island'!X360,\nNIHB!X360,\n)\n))))))))))","v":0},{"$f":"SUM(N53:R53)","v":0}]
[]
[null,null,"Budget Impact- Drug Costs only","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"}]
[null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"M41-D41","v":0},0,0,0,0,0,{"$f":"SUM(E56:I56)","v":0}]
[null,null,"Untreated",{"$f":"M42-D42","v":0},{"$f":"N42-E42","v":0},{"$f":"O42-F42","v":0},{"$f":"P42-G42","v":0},{"$f":"Q42-H42","v":0},{"$f":"R42-I42","v":0},{"$f":"SUM(E57:I57)","v":0}]
[null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug7)","v":"Drug 6"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,0]
[null,null,"Total",0,0,0,0,0,0,{"$f":"SUM(E68:I68)","v":0}]
[null,null,"*Note: Negative values reflect cost savings"]
[]
[null,null,"Budget impact - including all user selected costs"]
[]
[null,null,"Reference scenario","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"},null,"New Drug Scenario","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"}]
[null,null,"Drug cost",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K420,\nIF($C$6=\"Alberta\",Alberta!K420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K420,\nIF($C$6=\"Manitoba\",Manitoba!K420,\nIF($C$6=\"Ontario\",Ontario!K420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K420,\nIF($C$6=\"NIHB\",NIHB!K420,\nSUM('British Columbia'!K420,\nAlberta!K420,\nSaskatchewan!K420,\nManitoba!K420,\nOntario!K420,\n'New Brunswick'!K420,\n'Nova Scotia'!K420,\n'Newfoundland and Labrador'!K420,\n'Prince Edward Island'!K420,\nNIHB!K420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L420,\nIF($C$6=\"Alberta\",Alberta!L420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L420,\nIF($C$6=\"Manitoba\",Manitoba!L420,\nIF($C$6=\"Ontario\",Ontario!L420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L420,\nIF($C$6=\"NIHB\",NIHB!L420,\nSUM('British Columbia'!L420,\nAlberta!L420,\nSaskatchewan!L420,\nManitoba!L420,\nOntario!L420,\n'New Brunswick'!L420,\n'Nova Scotia'!L420,\n'Newfoundland and Labrador'!L420,\n'Prince Edward Island'!L420,\nNIHB!L420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M420,\nIF($C$6=\"Alberta\",Alberta!M420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M420,\nIF($C$6=\"Manitoba\",Manitoba!M420,\nIF($C$6=\"Ontario\",Ontario!M420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M420,\nIF($C$6=\"NIHB\",NIHB!M420,\nSUM('British Columbia'!M420,\nAlberta!M420,\nSaskatchewan!M420,\nManitoba!M420,\nOntario!M420,\n'New Brunswick'!M420,\n'Nova Scotia'!M420,\n'Newfoundland and Labrador'!M420,\n'Prince Edward Island'!M420,\nNIHB!M420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N420,\nIF($C$6=\"Alberta\",Alberta!N420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N420,\nIF($C$6=\"Manitoba\",Manitoba!N420,\nIF($C$6=\"Ontario\",Ontario!N420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N420,\nIF($C$6=\"NIHB\",NIHB!N420,\nSUM('British Columbia'!N420,\nAlberta!N420,\nSaskatchewan!N420,\nManitoba!N420,\nOntario!N420,\n'New Brunswick'!N420,\n'Nova Scotia'!N420,\n'Newfoundland and Labrador'!N420,\n'Prince Edward Island'!N420,\nNIHB!N420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O420,\nIF($C$6=\"Alberta\",Alberta!O420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O420,\nIF($C$6=\"Manitoba\",Manitoba!O420,\nIF($C$6=\"Ontario\",Ontario!O420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O420,\nIF($C$6=\"NIHB\",NIHB!O420,\nSUM('British Columbia'!O420,\nAlberta!O420,\nSaskatchewan!O420,\nManitoba!O420,\nOntario!O420,\n'New Brunswick'!O420,\n'Nova Scotia'!O420,\n'Newfoundland and Labrador'!O420,\n'Prince Edward Island'!O420,\nNIHB!O420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P420,\nIF($C$6=\"Alberta\",Alberta!P420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P420,\nIF($C$6=\"Manitoba\",Manitoba!P420,\nIF($C$6=\"Ontario\",Ontario!P420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P420,\nIF($C$6=\"NIHB\",NIHB!P420,\nSUM('British Columbia'!P420,\nAlberta!P420,\nSaskatchewan!P420,\nManitoba!P420,\nOntario!P420,\n'New Brunswick'!P420,\n'Nova Scotia'!P420,\n'Newfoundland and Labrador'!P420,\n'Prince Edward Island'!P420,\nNIHB!P420,\n)\n))))))))))","v":0},{"$f":"SUM(E74:I74)","v":0},null,"Drug cost",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S420,\nIF($C$6=\"Alberta\",Alberta!S420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S420,\nIF($C$6=\"Manitoba\",Manitoba!S420,\nIF($C$6=\"Ontario\",Ontario!S420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S420,\nIF($C$6=\"NIHB\",NIHB!S420,\nSUM('British Columbia'!S420,\nAlberta!S420,\nSaskatchewan!S420,\nManitoba!S420,\nOntario!S420,\n'New Brunswick'!S420,\n'Nova Scotia'!S420,\n'Newfoundland and Labrador'!S420,\n'Prince Edward Island'!S420,\nNIHB!S420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T420,\nIF($C$6=\"Alberta\",Alberta!T420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T420,\nIF($C$6=\"Manitoba\",Manitoba!T420,\nIF($C$6=\"Ontario\",Ontario!T420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T420,\nIF($C$6=\"NIHB\",NIHB!T420,\nSUM('British Columbia'!T420,\nAlberta!T420,\nSaskatchewan!T420,\nManitoba!T420,\nOntario!T420,\n'New Brunswick'!T420,\n'Nova Scotia'!T420,\n'Newfoundland and Labrador'!T420,\n'Prince Edward Island'!T420,\nNIHB!T420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U420,\nIF($C$6=\"Alberta\",Alberta!U420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U420,\nIF($C$6=\"Manitoba\",Manitoba!U420,\nIF($C$6=\"Ontario\",Ontario!U420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U420,\nIF($C$6=\"NIHB\",NIHB!U420,\nSUM('British Columbia'!U420,\nAlberta!U420,\nSaskatchewan!U420,\nManitoba!U420,\nOntario!U420,\n'New Brunswick'!U420,\n'Nova Scotia'!U420,\n'Newfoundland and Labrador'!U420,\n'Prince Edward Island'!U420,\nNIHB!U420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V420,\nIF($C$6=\"Alberta\",Alberta!V420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V420,\nIF($C$6=\"Manitoba\",Manitoba!V420,\nIF($C$6=\"Ontario\",Ontario!V420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V420,\nIF($C$6=\"NIHB\",NIHB!V420,\nSUM('British Columbia'!V420,\nAlberta!V420,\nSaskatchewan!V420,\nManitoba!V420,\nOntario!V420,\n'New Brunswick'!V420,\n'Nova Scotia'!V420,\n'Newfoundland and Labrador'!V420,\n'Prince Edward Island'!V420,\nNIHB!V420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W420,\nIF($C$6=\"Alberta\",Alberta!W420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W420,\nIF($C$6=\"Manitoba\",Manitoba!W420,\nIF($C$6=\"Ontario\",Ontario!W420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W420,\nIF($C$6=\"NIHB\",NIHB!W420,\nSUM('British Columbia'!W420,\nAlberta!W420,\nSaskatchewan!W420,\nManitoba!W420,\nOntario!W420,\n'New Brunswick'!W420,\n'Nova Scotia'!W420,\n'Newfoundland and Labrador'!W420,\n'Prince Edward Island'!W420,\nNIHB!W420,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X420,\nIF($C$6=\"Alberta\",Alberta!X420,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X420,\nIF($C$6=\"Manitoba\",Manitoba!X420,\nIF($C$6=\"Ontario\",Ontario!X420,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X420,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X420,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X420,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X420,\nIF($C$6=\"NIHB\",NIHB!X420,\nSUM('British Columbia'!X420,\nAlberta!X420,\nSaskatchewan!X420,\nManitoba!X420,\nOntario!X420,\n'New Brunswick'!X420,\n'Nova Scotia'!X420,\n'Newfoundland and Labrador'!X420,\n'Prince Edward Island'!X420,\nNIHB!X420,\n)\n))))))))))","v":0},{"$f":"SUM(N74:R74)","v":0}]
[null,null,"Subsequent therapy costs",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K421,\nIF($C$6=\"Alberta\",Alberta!K421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K421,\nIF($C$6=\"Manitoba\",Manitoba!K421,\nIF($C$6=\"Ontario\",Ontario!K421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K421,\nIF($C$6=\"NIHB\",NIHB!K421,\nSUM('British Columbia'!K421,\nAlberta!K421,\nSaskatchewan!K421,\nManitoba!K421,\nOntario!K421,\n'New Brunswick'!K421,\n'Nova Scotia'!K421,\n'Newfoundland and Labrador'!K421,\n'Prince Edward Island'!K421,\nNIHB!K421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L421,\nIF($C$6=\"Alberta\",Alberta!L421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L421,\nIF($C$6=\"Manitoba\",Manitoba!L421,\nIF($C$6=\"Ontario\",Ontario!L421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L421,\nIF($C$6=\"NIHB\",NIHB!L421,\nSUM('British Columbia'!L421,\nAlberta!L421,\nSaskatchewan!L421,\nManitoba!L421,\nOntario!L421,\n'New Brunswick'!L421,\n'Nova Scotia'!L421,\n'Newfoundland and Labrador'!L421,\n'Prince Edward Island'!L421,\nNIHB!L421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M421,\nIF($C$6=\"Alberta\",Alberta!M421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M421,\nIF($C$6=\"Manitoba\",Manitoba!M421,\nIF($C$6=\"Ontario\",Ontario!M421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M421,\nIF($C$6=\"NIHB\",NIHB!M421,\nSUM('British Columbia'!M421,\nAlberta!M421,\nSaskatchewan!M421,\nManitoba!M421,\nOntario!M421,\n'New Brunswick'!M421,\n'Nova Scotia'!M421,\n'Newfoundland and Labrador'!M421,\n'Prince Edward Island'!M421,\nNIHB!M421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N421,\nIF($C$6=\"Alberta\",Alberta!N421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N421,\nIF($C$6=\"Manitoba\",Manitoba!N421,\nIF($C$6=\"Ontario\",Ontario!N421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N421,\nIF($C$6=\"NIHB\",NIHB!N421,\nSUM('British Columbia'!N421,\nAlberta!N421,\nSaskatchewan!N421,\nManitoba!N421,\nOntario!N421,\n'New Brunswick'!N421,\n'Nova Scotia'!N421,\n'Newfoundland and Labrador'!N421,\n'Prince Edward Island'!N421,\nNIHB!N421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O421,\nIF($C$6=\"Alberta\",Alberta!O421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O421,\nIF($C$6=\"Manitoba\",Manitoba!O421,\nIF($C$6=\"Ontario\",Ontario!O421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O421,\nIF($C$6=\"NIHB\",NIHB!O421,\nSUM('British Columbia'!O421,\nAlberta!O421,\nSaskatchewan!O421,\nManitoba!O421,\nOntario!O421,\n'New Brunswick'!O421,\n'Nova Scotia'!O421,\n'Newfoundland and Labrador'!O421,\n'Prince Edward Island'!O421,\nNIHB!O421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P421,\nIF($C$6=\"Alberta\",Alberta!P421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P421,\nIF($C$6=\"Manitoba\",Manitoba!P421,\nIF($C$6=\"Ontario\",Ontario!P421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P421,\nIF($C$6=\"NIHB\",NIHB!P421,\nSUM('British Columbia'!P421,\nAlberta!P421,\nSaskatchewan!P421,\nManitoba!P421,\nOntario!P421,\n'New Brunswick'!P421,\n'Nova Scotia'!P421,\n'Newfoundland and Labrador'!P421,\n'Prince Edward Island'!P421,\nNIHB!P421,\n)\n))))))))))","v":0},{"$f":"SUM(E75:I75)","v":0},null,"Subsequent therapy costs",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S421,\nIF($C$6=\"Alberta\",Alberta!S421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S421,\nIF($C$6=\"Manitoba\",Manitoba!S421,\nIF($C$6=\"Ontario\",Ontario!S421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S421,\nIF($C$6=\"NIHB\",NIHB!S421,\nSUM('British Columbia'!S421,\nAlberta!S421,\nSaskatchewan!S421,\nManitoba!S421,\nOntario!S421,\n'New Brunswick'!S421,\n'Nova Scotia'!S421,\n'Newfoundland and Labrador'!S421,\n'Prince Edward Island'!S421,\nNIHB!S421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T421,\nIF($C$6=\"Alberta\",Alberta!T421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T421,\nIF($C$6=\"Manitoba\",Manitoba!T421,\nIF($C$6=\"Ontario\",Ontario!T421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T421,\nIF($C$6=\"NIHB\",NIHB!T421,\nSUM('British Columbia'!T421,\nAlberta!T421,\nSaskatchewan!T421,\nManitoba!T421,\nOntario!T421,\n'New Brunswick'!T421,\n'Nova Scotia'!T421,\n'Newfoundland and Labrador'!T421,\n'Prince Edward Island'!T421,\nNIHB!T421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U421,\nIF($C$6=\"Alberta\",Alberta!U421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U421,\nIF($C$6=\"Manitoba\",Manitoba!U421,\nIF($C$6=\"Ontario\",Ontario!U421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U421,\nIF($C$6=\"NIHB\",NIHB!U421,\nSUM('British Columbia'!U421,\nAlberta!U421,\nSaskatchewan!U421,\nManitoba!U421,\nOntario!U421,\n'New Brunswick'!U421,\n'Nova Scotia'!U421,\n'Newfoundland and Labrador'!U421,\n'Prince Edward Island'!U421,\nNIHB!U421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V421,\nIF($C$6=\"Alberta\",Alberta!V421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V421,\nIF($C$6=\"Manitoba\",Manitoba!V421,\nIF($C$6=\"Ontario\",Ontario!V421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V421,\nIF($C$6=\"NIHB\",NIHB!V421,\nSUM('British Columbia'!V421,\nAlberta!V421,\nSaskatchewan!V421,\nManitoba!V421,\nOntario!V421,\n'New Brunswick'!V421,\n'Nova Scotia'!V421,\n'Newfoundland and Labrador'!V421,\n'Prince Edward Island'!V421,\nNIHB!V421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W421,\nIF($C$6=\"Alberta\",Alberta!W421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W421,\nIF($C$6=\"Manitoba\",Manitoba!W421,\nIF($C$6=\"Ontario\",Ontario!W421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W421,\nIF($C$6=\"NIHB\",NIHB!W421,\nSUM('British Columbia'!W421,\nAlberta!W421,\nSaskatchewan!W421,\nManitoba!W421,\nOntario!W421,\n'New Brunswick'!W421,\n'Nova Scotia'!W421,\n'Newfoundland and Labrador'!W421,\n'Prince Edward Island'!W421,\nNIHB!W421,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X421,\nIF($C$6=\"Alberta\",Alberta!X421,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X421,\nIF($C$6=\"Manitoba\",Manitoba!X421,\nIF($C$6=\"Ontario\",Ontario!X421,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X421,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X421,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X421,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X421,\nIF($C$6=\"NIHB\",NIHB!X421,\nSUM('British Columbia'!X421,\nAlberta!X421,\nSaskatchewan!X421,\nManitoba!X421,\nOntario!X421,\n'New Brunswick'!X421,\n'Nova Scotia'!X421,\n'Newfoundland and Labrador'!X421,\n'Prince Edward Island'!X421,\nNIHB!X421,\n)\n))))))))))","v":0},{"$f":"SUM(N75:R75)","v":0}]
[null,null,"Administration costs",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K422,\nIF($C$6=\"Alberta\",Alberta!K422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K422,\nIF($C$6=\"Manitoba\",Manitoba!K422,\nIF($C$6=\"Ontario\",Ontario!K422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K422,\nIF($C$6=\"NIHB\",NIHB!K422,\nSUM('British Columbia'!K422,\nAlberta!K422,\nSaskatchewan!K422,\nManitoba!K422,\nOntario!K422,\n'New Brunswick'!K422,\n'Nova Scotia'!K422,\n'Newfoundland and Labrador'!K422,\n'Prince Edward Island'!K422,\nNIHB!K422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L422,\nIF($C$6=\"Alberta\",Alberta!L422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L422,\nIF($C$6=\"Manitoba\",Manitoba!L422,\nIF($C$6=\"Ontario\",Ontario!L422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L422,\nIF($C$6=\"NIHB\",NIHB!L422,\nSUM('British Columbia'!L422,\nAlberta!L422,\nSaskatchewan!L422,\nManitoba!L422,\nOntario!L422,\n'New Brunswick'!L422,\n'Nova Scotia'!L422,\n'Newfoundland and Labrador'!L422,\n'Prince Edward Island'!L422,\nNIHB!L422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M422,\nIF($C$6=\"Alberta\",Alberta!M422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M422,\nIF($C$6=\"Manitoba\",Manitoba!M422,\nIF($C$6=\"Ontario\",Ontario!M422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M422,\nIF($C$6=\"NIHB\",NIHB!M422,\nSUM('British Columbia'!M422,\nAlberta!M422,\nSaskatchewan!M422,\nManitoba!M422,\nOntario!M422,\n'New Brunswick'!M422,\n'Nova Scotia'!M422,\n'Newfoundland and Labrador'!M422,\n'Prince Edward Island'!M422,\nNIHB!M422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N422,\nIF($C$6=\"Alberta\",Alberta!N422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N422,\nIF($C$6=\"Manitoba\",Manitoba!N422,\nIF($C$6=\"Ontario\",Ontario!N422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N422,\nIF($C$6=\"NIHB\",NIHB!N422,\nSUM('British Columbia'!N422,\nAlberta!N422,\nSaskatchewan!N422,\nManitoba!N422,\nOntario!N422,\n'New Brunswick'!N422,\n'Nova Scotia'!N422,\n'Newfoundland and Labrador'!N422,\n'Prince Edward Island'!N422,\nNIHB!N422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O422,\nIF($C$6=\"Alberta\",Alberta!O422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O422,\nIF($C$6=\"Manitoba\",Manitoba!O422,\nIF($C$6=\"Ontario\",Ontario!O422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O422,\nIF($C$6=\"NIHB\",NIHB!O422,\nSUM('British Columbia'!O422,\nAlberta!O422,\nSaskatchewan!O422,\nManitoba!O422,\nOntario!O422,\n'New Brunswick'!O422,\n'Nova Scotia'!O422,\n'Newfoundland and Labrador'!O422,\n'Prince Edward Island'!O422,\nNIHB!O422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P422,\nIF($C$6=\"Alberta\",Alberta!P422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P422,\nIF($C$6=\"Manitoba\",Manitoba!P422,\nIF($C$6=\"Ontario\",Ontario!P422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P422,\nIF($C$6=\"NIHB\",NIHB!P422,\nSUM('British Columbia'!P422,\nAlberta!P422,\nSaskatchewan!P422,\nManitoba!P422,\nOntario!P422,\n'New Brunswick'!P422,\n'Nova Scotia'!P422,\n'Newfoundland and Labrador'!P422,\n'Prince Edward Island'!P422,\nNIHB!P422,\n)\n))))))))))","v":0},0,null,"Administration costs",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S422,\nIF($C$6=\"Alberta\",Alberta!S422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S422,\nIF($C$6=\"Manitoba\",Manitoba!S422,\nIF($C$6=\"Ontario\",Ontario!S422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S422,\nIF($C$6=\"NIHB\",NIHB!S422,\nSUM('British Columbia'!S422,\nAlberta!S422,\nSaskatchewan!S422,\nManitoba!S422,\nOntario!S422,\n'New Brunswick'!S422,\n'Nova Scotia'!S422,\n'Newfoundland and Labrador'!S422,\n'Prince Edward Island'!S422,\nNIHB!S422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T422,\nIF($C$6=\"Alberta\",Alberta!T422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T422,\nIF($C$6=\"Manitoba\",Manitoba!T422,\nIF($C$6=\"Ontario\",Ontario!T422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T422,\nIF($C$6=\"NIHB\",NIHB!T422,\nSUM('British Columbia'!T422,\nAlberta!T422,\nSaskatchewan!T422,\nManitoba!T422,\nOntario!T422,\n'New Brunswick'!T422,\n'Nova Scotia'!T422,\n'Newfoundland and Labrador'!T422,\n'Prince Edward Island'!T422,\nNIHB!T422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U422,\nIF($C$6=\"Alberta\",Alberta!U422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U422,\nIF($C$6=\"Manitoba\",Manitoba!U422,\nIF($C$6=\"Ontario\",Ontario!U422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U422,\nIF($C$6=\"NIHB\",NIHB!U422,\nSUM('British Columbia'!U422,\nAlberta!U422,\nSaskatchewan!U422,\nManitoba!U422,\nOntario!U422,\n'New Brunswick'!U422,\n'Nova Scotia'!U422,\n'Newfoundland and Labrador'!U422,\n'Prince Edward Island'!U422,\nNIHB!U422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V422,\nIF($C$6=\"Alberta\",Alberta!V422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V422,\nIF($C$6=\"Manitoba\",Manitoba!V422,\nIF($C$6=\"Ontario\",Ontario!V422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V422,\nIF($C$6=\"NIHB\",NIHB!V422,\nSUM('British Columbia'!V422,\nAlberta!V422,\nSaskatchewan!V422,\nManitoba!V422,\nOntario!V422,\n'New Brunswick'!V422,\n'Nova Scotia'!V422,\n'Newfoundland and Labrador'!V422,\n'Prince Edward Island'!V422,\nNIHB!V422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W422,\nIF($C$6=\"Alberta\",Alberta!W422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W422,\nIF($C$6=\"Manitoba\",Manitoba!W422,\nIF($C$6=\"Ontario\",Ontario!W422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W422,\nIF($C$6=\"NIHB\",NIHB!W422,\nSUM('British Columbia'!W422,\nAlberta!W422,\nSaskatchewan!W422,\nManitoba!W422,\nOntario!W422,\n'New Brunswick'!W422,\n'Nova Scotia'!W422,\n'Newfoundland and Labrador'!W422,\n'Prince Edward Island'!W422,\nNIHB!W422,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X422,\nIF($C$6=\"Alberta\",Alberta!X422,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X422,\nIF($C$6=\"Manitoba\",Manitoba!X422,\nIF($C$6=\"Ontario\",Ontario!X422,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X422,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X422,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X422,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X422,\nIF($C$6=\"NIHB\",NIHB!X422,\nSUM('British Columbia'!X422,\nAlberta!X422,\nSaskatchewan!X422,\nManitoba!X422,\nOntario!X422,\n'New Brunswick'!X422,\n'Nova Scotia'!X422,\n'Newfoundland and Labrador'!X422,\n'Prince Edward Island'!X422,\nNIHB!X422,\n)\n))))))))))","v":0},0]
[null,null,"Testing costs",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!K423,\nIF($C$6=\"Alberta\",Alberta!K423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!K423,\nIF($C$6=\"Manitoba\",Manitoba!K423,\nIF($C$6=\"Ontario\",Ontario!K423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!K423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!K423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!K423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!K423,\nIF($C$6=\"NIHB\",NIHB!K423,\nSUM('British Columbia'!K423,\nAlberta!K423,\nSaskatchewan!K423,\nManitoba!K423,\nOntario!K423,\n'New Brunswick'!K423,\n'Nova Scotia'!K423,\n'Newfoundland and Labrador'!K423,\n'Prince Edward Island'!K423,\nNIHB!K423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!L423,\nIF($C$6=\"Alberta\",Alberta!L423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!L423,\nIF($C$6=\"Manitoba\",Manitoba!L423,\nIF($C$6=\"Ontario\",Ontario!L423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!L423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!L423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!L423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!L423,\nIF($C$6=\"NIHB\",NIHB!L423,\nSUM('British Columbia'!L423,\nAlberta!L423,\nSaskatchewan!L423,\nManitoba!L423,\nOntario!L423,\n'New Brunswick'!L423,\n'Nova Scotia'!L423,\n'Newfoundland and Labrador'!L423,\n'Prince Edward Island'!L423,\nNIHB!L423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!M423,\nIF($C$6=\"Alberta\",Alberta!M423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!M423,\nIF($C$6=\"Manitoba\",Manitoba!M423,\nIF($C$6=\"Ontario\",Ontario!M423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!M423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!M423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!M423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!M423,\nIF($C$6=\"NIHB\",NIHB!M423,\nSUM('British Columbia'!M423,\nAlberta!M423,\nSaskatchewan!M423,\nManitoba!M423,\nOntario!M423,\n'New Brunswick'!M423,\n'Nova Scotia'!M423,\n'Newfoundland and Labrador'!M423,\n'Prince Edward Island'!M423,\nNIHB!M423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!N423,\nIF($C$6=\"Alberta\",Alberta!N423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!N423,\nIF($C$6=\"Manitoba\",Manitoba!N423,\nIF($C$6=\"Ontario\",Ontario!N423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!N423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!N423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!N423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!N423,\nIF($C$6=\"NIHB\",NIHB!N423,\nSUM('British Columbia'!N423,\nAlberta!N423,\nSaskatchewan!N423,\nManitoba!N423,\nOntario!N423,\n'New Brunswick'!N423,\n'Nova Scotia'!N423,\n'Newfoundland and Labrador'!N423,\n'Prince Edward Island'!N423,\nNIHB!N423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O423,\nIF($C$6=\"Alberta\",Alberta!O423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O423,\nIF($C$6=\"Manitoba\",Manitoba!O423,\nIF($C$6=\"Ontario\",Ontario!O423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O423,\nIF($C$6=\"NIHB\",NIHB!O423,\nSUM('British Columbia'!O423,\nAlberta!O423,\nSaskatchewan!O423,\nManitoba!O423,\nOntario!O423,\n'New Brunswick'!O423,\n'Nova Scotia'!O423,\n'Newfoundland and Labrador'!O423,\n'Prince Edward Island'!O423,\nNIHB!O423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P423,\nIF($C$6=\"Alberta\",Alberta!P423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P423,\nIF($C$6=\"Manitoba\",Manitoba!P423,\nIF($C$6=\"Ontario\",Ontario!P423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P423,\nIF($C$6=\"NIHB\",NIHB!P423,\nSUM('British Columbia'!P423,\nAlberta!P423,\nSaskatchewan!P423,\nManitoba!P423,\nOntario!P423,\n'New Brunswick'!P423,\n'Nova Scotia'!P423,\n'Newfoundland and Labrador'!P423,\n'Prince Edward Island'!P423,\nNIHB!P423,\n)\n))))))))))","v":0},0,null,"Testing costs",{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!S423,\nIF($C$6=\"Alberta\",Alberta!S423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!S423,\nIF($C$6=\"Manitoba\",Manitoba!S423,\nIF($C$6=\"Ontario\",Ontario!S423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!S423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!S423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!S423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!S423,\nIF($C$6=\"NIHB\",NIHB!S423,\nSUM('British Columbia'!S423,\nAlberta!S423,\nSaskatchewan!S423,\nManitoba!S423,\nOntario!S423,\n'New Brunswick'!S423,\n'Nova Scotia'!S423,\n'Newfoundland and Labrador'!S423,\n'Prince Edward Island'!S423,\nNIHB!S423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!T423,\nIF($C$6=\"Alberta\",Alberta!T423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!T423,\nIF($C$6=\"Manitoba\",Manitoba!T423,\nIF($C$6=\"Ontario\",Ontario!T423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!T423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!T423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!T423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!T423,\nIF($C$6=\"NIHB\",NIHB!T423,\nSUM('British Columbia'!T423,\nAlberta!T423,\nSaskatchewan!T423,\nManitoba!T423,\nOntario!T423,\n'New Brunswick'!T423,\n'Nova Scotia'!T423,\n'Newfoundland and Labrador'!T423,\n'Prince Edward Island'!T423,\nNIHB!T423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!U423,\nIF($C$6=\"Alberta\",Alberta!U423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!U423,\nIF($C$6=\"Manitoba\",Manitoba!U423,\nIF($C$6=\"Ontario\",Ontario!U423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!U423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!U423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!U423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!U423,\nIF($C$6=\"NIHB\",NIHB!U423,\nSUM('British Columbia'!U423,\nAlberta!U423,\nSaskatchewan!U423,\nManitoba!U423,\nOntario!U423,\n'New Brunswick'!U423,\n'Nova Scotia'!U423,\n'Newfoundland and Labrador'!U423,\n'Prince Edward Island'!U423,\nNIHB!U423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!V423,\nIF($C$6=\"Alberta\",Alberta!V423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!V423,\nIF($C$6=\"Manitoba\",Manitoba!V423,\nIF($C$6=\"Ontario\",Ontario!V423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!V423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!V423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!V423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!V423,\nIF($C$6=\"NIHB\",NIHB!V423,\nSUM('British Columbia'!V423,\nAlberta!V423,\nSaskatchewan!V423,\nManitoba!V423,\nOntario!V423,\n'New Brunswick'!V423,\n'Nova Scotia'!V423,\n'Newfoundland and Labrador'!V423,\n'Prince Edward Island'!V423,\nNIHB!V423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W423,\nIF($C$6=\"Alberta\",Alberta!W423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W423,\nIF($C$6=\"Manitoba\",Manitoba!W423,\nIF($C$6=\"Ontario\",Ontario!W423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W423,\nIF($C$6=\"NIHB\",NIHB!W423,\nSUM('British Columbia'!W423,\nAlberta!W423,\nSaskatchewan!W423,\nManitoba!W423,\nOntario!W423,\n'New Brunswick'!W423,\n'Nova Scotia'!W423,\n'Newfoundland and Labrador'!W423,\n'Prince Edward Island'!W423,\nNIHB!W423,\n)\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X423,\nIF($C$6=\"Alberta\",Alberta!X423,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X423,\nIF($C$6=\"Manitoba\",Manitoba!X423,\nIF($C$6=\"Ontario\",Ontario!X423,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X423,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X423,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X423,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X423,\nIF($C$6=\"NIHB\",NIHB!X423,\nSUM('British Columbia'!X423,\nAlberta!X423,\nSaskatchewan!X423,\nManitoba!X423,\nOntario!X423,\n'New Brunswick'!X423,\n'Nova Scotia'!X423,\n'Newfoundland and Labrador'!X423,\n'Prince Edward Island'!X423,\nNIHB!X423,\n)\n))))))))))","v":0},0]
[null,null,"Total",{"$f":"SUM(D74:D77)","v":0},{"$f":"SUM(E74:E77)","v":0},0,0,{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!O424,\nIF($C$6=\"Alberta\",Alberta!O424,\nIF($C$6=\"Saskatchewan\",Saskatchewan!O424,\nIF($C$6=\"Manitoba\",Manitoba!O424,\nIF($C$6=\"Ontario\",Ontario!O424,\nIF($C$6=\"New Brunswick\",'New Brunswick'!O424,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!O424,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!O424,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!O424,\nIF($C$6=\"NIHB\",NIHB!O424,\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!P424,\nIF($C$6=\"Alberta\",Alberta!P424,\nIF($C$6=\"Saskatchewan\",Saskatchewan!P424,\nIF($C$6=\"Manitoba\",Manitoba!P424,\nIF($C$6=\"Ontario\",Ontario!P424,\nIF($C$6=\"New Brunswick\",'New Brunswick'!P424,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!P424,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!P424,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!P424,\nIF($C$6=\"NIHB\",NIHB!P424,\n))))))))))","v":0},{"$f":"SUM(E78:I78)","v":0},null,"Total",{"$f":"SUM(M74:M77)","v":0},{"$f":"SUM(N74:N77)","v":0},0,0,{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!W424,\nIF($C$6=\"Alberta\",Alberta!W424,\nIF($C$6=\"Saskatchewan\",Saskatchewan!W424,\nIF($C$6=\"Manitoba\",Manitoba!W424,\nIF($C$6=\"Ontario\",Ontario!W424,\nIF($C$6=\"New Brunswick\",'New Brunswick'!W424,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!W424,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!W424,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!W424,\nIF($C$6=\"NIHB\",NIHB!W424,\n))))))))))","v":0},{"$f":"IF($C$6=\"British Columbia\",'British Columbia'!X424,\nIF($C$6=\"Alberta\",Alberta!X424,\nIF($C$6=\"Saskatchewan\",Saskatchewan!X424,\nIF($C$6=\"Manitoba\",Manitoba!X424,\nIF($C$6=\"Ontario\",Ontario!X424,\nIF($C$6=\"New Brunswick\",'New Brunswick'!X424,\nIF($C$6=\"Nova Scotia\",'Nova Scotia'!X424,\nIF($C$6=\"Newfoundland and Labrador\",'Newfoundland and Labrador'!X424,\nIF($C$6=\"Prince Edward Island\",'Prince Edward Island'!X424,\nIF($C$6=\"NIHB\",NIHB!X424,\n))))))))))","v":0},{"$f":"SUM(N78:R78)","v":0}]
[]
[null,null,"Budget impact","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",{"$f":"CONCATENATE(\"Total across \", Switch_TH,\" Years\")","v":"Total across  Years"}]
[null,null,"Drug cost",{"$f":"M74-D74","v":0},0,0,0,0,0,{"$f":"SUM(E81:I81)","v":0}]
[null,null,"Subsequent therapy costs",0,0,0,0,0,0,{"$f":"SUM(E82:I82)","v":0}]
[null,null,"Administration costs",0,0,0,0,0,0,0]
[null,null,"Testing costs",0,0,0,0,0,0,{"$f":"SUM(E84:I84)","v":0}]
[null,null,"Total",{"$f":"SUM(D81:D84)","v":0},{"$f":"SUM(E81:E84)","v":0},0,0,0,0,{"$f":"SUM(E85:I85)","v":0}]
[null,null,"*Note: Negative values reflect cost savings"]

{"sheet":"Scenario analyses","index":14,"n_rows":183,"n_cols":9,"rows_kept":183,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Optional-Scenario Analyses"]
[]
[null,"This sheet provides an optional space for users to document the results of sensitivity or scenario analyses conducted on model parameters. "]
[null,"The following table outlines the current 'live' results. "]
[]
[null,"Live Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",{"$f":"Results!D81","v":0},{"$f":"Results!E81","v":0},{"$f":"Results!F81","v":0},{"$f":"Results!G81","v":0},{"$f":"Results!H81","v":0},{"$f":"Results!I81","v":0},{"$f":"Results!J81","v":0}]
[null,"Subsequent therapy costs",{"$f":"Results!D82","v":0},{"$f":"Results!E82","v":0},{"$f":"Results!F82","v":0},{"$f":"Results!G82","v":0},{"$f":"Results!H82","v":0},{"$f":"Results!I82","v":0},{"$f":"Results!J82","v":0}]
[null,"Administration costs",{"$f":"Results!D83","v":0},{"$f":"Results!E83","v":0},{"$f":"Results!F83","v":0},{"$f":"Results!G83","v":0},{"$f":"Results!H83","v":0},{"$f":"Results!I83","v":0},{"$f":"Results!J83","v":0}]
[null,"Testing costs",{"$f":"Results!D84","v":0},{"$f":"Results!E84","v":0},{"$f":"Results!F84","v":0},{"$f":"Results!G84","v":0},{"$f":"Results!H84","v":0},{"$f":"Results!I84","v":0},{"$f":"Results!J84","v":0}]
[null,"Total",{"$f":"Results!D85","v":0},{"$f":"Results!E85","v":0},{"$f":"Results!F85","v":0},{"$f":"Results!G85","v":0},{"$f":"Results!H85","v":0},{"$f":"Results!I85","v":0},{"$f":"Results!J85","v":0}]
[]
[null,"Base Case Results"]
[]
[null,"When the base case is finalised click the button to save the summary of the results. This should only be selected when the base case results are finalised. If any scenario analyses are run do not click this button "]
[]
[]
[]
[null,"Base Case Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",0,0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Scenario analysis 1"]
[]
[null,"In the following cells, the user should outline which parameter(s) to change and specify what the new parameter(s) are. New rows can be inserted as necessary"]
[null,"Make the relevant changes specified in these cells."]
[]
[null,"Name of parameter to change",null,"Worksheet where parameter was changed","Cell reference where parameter was changed","New parameter"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Once the parameters have been edited, click the Save Scenario Analysis button. If the user wants to edit this scenario analysis, run through the previous steps again and reclick the Save Scenario Analysis button."]
[]
[]
[]
[null,"Scenario Analysis 1 Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",0,0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Change from base case","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",{"$f":"SA_1-Base_Case_Summary","v":0},0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[]
[null,"Scenario analysis 2"]
[]
[null,"In the following cells, the user should outline which parameter(s) to change and specify what the new parameter(s) are. New rows can be inserted as necessary"]
[null,"Make the relevant changes specified in these cells."]
[]
[null,"Name of parameter to change",null,"Worksheet where parameter was changed","Cell reference where parameter was changed","New parameter"]
[]
[]
[]
[]
[]
[]
[null,"Once the parameters have been edited, click the Save Scenario Analysis button. If the user wants to edit this scenario analysis, run through the previous steps again and reclick the Save Scenario Analysis button."]
[]
[]
[]
[null,"Scenario Analysis 2 Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",0,0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Change from base case","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",{"$f":"SA_2-Base_Case_Summary","v":0},0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[]
[null,"Scenario analysis 3"]
[]
[null,"In the following cells, the user should outline which parameter(s) to change and specify what the new parameter(s) are. New rows can be inserted as necessary"]
[null,"Make the relevant changes specified in these cells."]
[]
[null,"Name of parameter to change",null,"Worksheet where parameter was changed","Cell reference where parameter was changed","New parameter"]
[]
[]
[]
[]
[]
[]
[null,"Once the parameters have been edited, click the Save Scenario Analysis button. If the user wants to edit this scenario analysis, run through the previous steps again and reclick the Save Scenario Analysis button."]
[]
[]
[]
[null,"Scenario Analysis 3 Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",0,0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Change from base case","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",{"$f":"SA_3-Base_Case_Summary","v":0},0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Scenario analysis 4"]
[]
[null,"In the following cells, the user should outline which parameter(s) to change and specify what the new parameter(s) are. New rows can be inserted as necessary"]
[null,"Make the relevant changes specified in these cells."]
[]
[null,"Name of parameter to change",null,"Worksheet where parameter was changed","Cell reference where parameter was changed","New parameter"]
[]
[]
[]
[]
[]
[]
[null,"Once the parameters have been edited, click the Save Scenario Analysis button. If the user wants to edit this scenario analysis, run through the previous steps again and reclick the Save Scenario Analysis button."]
[]
[]
[]
[null,"Scenario Analysis 4 Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",0,0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Change from base case","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",{"$f":"SA_4-Base_Case_Summary","v":0},0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Scenario analysis 5"]
[]
[null,"In the following cells, the user should outline which parameter(s) to change and specify what the new parameter(s) are. New rows can be inserted as necessary"]
[null,"Make the relevant changes specified in these cells."]
[]
[null,"Name of parameter to change",null,"Worksheet where parameter was changed","Cell reference where parameter was changed","New parameter"]
[]
[]
[]
[]
[]
[]
[null,"Once the parameters have been edited, click the Save Scenario Analysis button. If the user wants to edit this scenario analysis, run through the previous steps again and reclick the Save Scenario Analysis button."]
[]
[]
[]
[null,"Scenario Analysis 5 Results","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",0,0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]
[]
[null,"Change from base case","Baseline","Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,"Drug cost",{"$f":"SA_5-Base_Case_Summary","v":0},0,0,0,0,0,0]
[null,"Subsequent therapy costs",0,0,0,0,0,0,0]
[null,"Administration costs",0,0,0,0,0,0,0]
[null,"Testing costs",0,0,0,0,0,0,0]
[null,"Total",0,0,0,0,0,0,0]

{"sheet":"References","index":15,"n_rows":107,"n_cols":2,"rows_kept":107,"cut":false,"hidden":false,"merged":[[3,1,5,16]]}
[]
[]
[]
[null,"Throughout the sheet the user can enter references in the highlighted cells. Please provide the full references here.\n"]
[]
[]
[]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[null,70]
[null,71]
[null,72]
[null,73]
[null,74]
[null,75]
[null,76]
[null,77]
[null,78]
[null,79]
[null,80]
[null,81]
[null,82]
[null,83]
[null,84]
[null,85]
[null,86]
[null,87]
[null,88]
[null,89]
[null,90]
[null,91]
[null,92]
[null,93]
[null,94]
[null,95]
[null,96]
[null,97]
[null,98]
[null,99]
[null,100]

{"sheet":"Newfoundland and Labrador","index":16,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Newfoundland And Labrador",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},{"$f":"F$10*N8+IF(N8>M8,(N8-M8)*E$15,0)","v":0},0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},{"$f":"V274-N274","v":0},{"$f":"W274-O274","v":0},{"$f":"X274-P274","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},{"$f":"T275-L275","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,{"$f":"T278-L278","v":0},0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,{"$f":"X279-P279","v":0}]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},{"$f":"U290-M290","v":0},{"$f":"V290-N290","v":0},{"$f":"W290-O290","v":0},{"$f":"X290-P290","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},{"$f":"U307-M307","v":0},{"$f":"V307-N307","v":0},{"$f":"W307-O307","v":0},{"$f":"X307-P307","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},{"$f":"U325-M325","v":0},{"$f":"V325-N325","v":0},{"$f":"W325-O325","v":0},{"$f":"X325-P325","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},{"$f":"U348-M348","v":0},{"$f":"V348-N348","v":0},{"$f":"W348-O348","v":0},{"$f":"X348-P348","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},{"$f":"U365-M365","v":0},{"$f":"V365-N365","v":0},{"$f":"W365-O365","v":0},{"$f":"X365-P365","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},{"$f":"U382-M382","v":0},{"$f":"V382-N382","v":0},{"$f":"W382-O382","v":0},{"$f":"X382-P382","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},{"$f":"SUM(U399:U399)","v":0},{"$f":"SUM(V399:V399)","v":0},{"$f":"SUM(W399:W399)","v":0},{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},{"$f":"U404-M404","v":0},{"$f":"V404-N404","v":0},{"$f":"W404-O404","v":0},{"$f":"X404-P404","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},{"$f":"SUM(U420:U423)","v":0},{"$f":"SUM(V420:V423)","v":0},{"$f":"SUM(W420:W423)","v":0},{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},{"$f":"SUM(AC420:AC423)","v":0},{"$f":"SUM(AD420:AD423)","v":0},{"$f":"SUM(AE420:AE423)","v":0},{"$f":"SUM(AF420:AF423)","v":0}]

{"sheet":"Prince Edward Island","index":17,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Prince Edward Island",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":2}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"Nova Scotia","index":18,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Nova Scotia",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"New Brunswick","index":19,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"New Brunswick",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":4}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"Ontario","index":20,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Ontario",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":5}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"Manitoba","index":21,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Manitoba",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":6}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"Saskatchewan","index":22,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Saskatchewan",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":7}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"Alberta","index":23,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"Alberta",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":8}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"British Columbia","index":24,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"British Columbia",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":9}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"NIHB","index":25,"n_rows":424,"n_cols":32,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Prevalence"]
[null,"Jurisdiction",null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[null,"NIHB",{"$f":"INDEX('Data store'!$B$19:$K$19,1,MATCH(B4,'Data store'!$B$18:$K$18,0))","v":10}]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Market size by year",{"$f":"INDEX(Inputs_MarketSize,1,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,2,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,3,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,4,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,5,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},{"$f":"INDEX(Inputs_MarketSize,6,MATCH($B$4,'Inputs-Market Size'!$H$99:$Q$99,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J7,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R7,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J8,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R8,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J9,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R9,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"First year (initiation year)",{"$f":"C7-SUM(C11:C14)","v":0},{"$f":"D7-SUM(D11:D14)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",E7,E7-SUM(E11:E14))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",F7,F7-SUM(F11:F14))","v":0},{"$f":"IF(G7=0,0,IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",G7,G7-SUM(G11:G14)))","v":0},{"$f":"IF(Switch_Prev_Incidence=\"incidence with bolus of prevalent patients\",H7,H7-SUM(H11:H14))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J10,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R10,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Second year",0,0,{"$f":"IF(EpiIncrease<0,E7,D10)","v":0},{"$f":"E10","v":0},{"$f":"IF($G$7=0,0,F10)","v":0},{"$f":"G10","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J11,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R11,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Third year",0,0,0,{"$f":"IF(EpiIncrease<0,F7,E11)","v":0},{"$f":"IF($G$7=0,0,F11)","v":0},0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J12,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R12,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fourth year",0,0,0,0,0,{"$f":"G12","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J13,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R13,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,"Fifth year",0,0,0,0,0,{"$f":"IF(EpiIncrease<0,H7,G13)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J14,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R14,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,{"$f":"CONCATENATE(IF(Switch_Prev_Incidence=\"Prevalence\",\"Total number of patients receiving therapy\",\"Total number of patients initiating therapy\"))","v":"Total number of patients initiating therapy"},{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J15,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R15,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J16,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R16,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J17,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R17,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J18,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R18,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K7:K18)","v":0},{"$f":"SUM(L7:L18)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S7:S18)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*K7","v":0},{"$f":"D$7*L7","v":0},{"$f":"E$7*M7","v":0},{"$f":"F$7*N7","v":0},{"$f":"IF(Switch_TH>3,G$7*O7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*P7,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"C$7*S7","v":0},{"$f":"D$7*T7","v":0},0,0,{"$f":"IF(Switch_TH>3,G$7*W7,0)","v":0},{"$f":"IF(Switch_TH>4,H$7*X7,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"C$7*K8","v":0},0,0,0,0,0,null,"Untreated",{"$f":"C$7*S8","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"C$7*K9","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"C$7*K10","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,{"$f":"E$7*M15","v":0},0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"C$7*K18","v":0},0,0,0,0,{"$f":"IF(Switch_TH>4,H$7*P18,0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K23:K34)","v":0},{"$f":"SUM(L23:L34)","v":0},{"$f":"SUM(M23:M34)","v":0},0,0,{"$f":"SUM(P23:P34)","v":0},null,"Total",{"$f":"SUM(S23:S34)","v":0},{"$f":"SUM(T23:T34)","v":0},0,0,0,{"$f":"SUM(X23:X34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$35*K7","v":0},{"$f":"$D$15*L7","v":0},{"$f":"E$10*M7+IF(M7>L7,(M7-L7)*D$15,0)","v":0},{"$f":"F$10*N7+IF(N7>M7,(N7-M7)*E$15,0)","v":0},{"$f":"IF(Switch_TH>3,G$10*O7+IF(O7>N7,(O7-N7)*F$15,0),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*P7+IF(P7>O7,(P7-O7)*G$15,0),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$35*S7","v":0},{"$f":"$D$15*T7","v":0},{"$f":"E$10*U7+IF(U7>T7,(U7-T7)*D$15)","v":0},{"$f":"F$10*V7+IF(V7>U7,(V7-U7)*E$15)","v":0},{"$f":"IF(Switch_TH>3,G$10*W7+IF(W7>V7,(W7-V7)*F$15),0)","v":0},{"$f":"IF(Switch_TH>4,H$10*X7+IF(X7>W7,(X7-W7)*G$15),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$35*K8","v":0},{"$f":"$D$15*L8","v":0},{"$f":"E$10*M8+IF(M8>L8,(M8-L8)*D$15,0)","v":0},0,0,{"$f":"IF(Switch_TH>4,H$10*P8+IF(P8>O8,(P8-O8)*G$15),0)","v":0},null,"Untreated",{"$f":"S$35*S8","v":0},{"$f":"$D$15*T8","v":0},{"$f":"E$10*U8+IF(U8>T8,(U8-T8)*D$15)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"K$35*K9","v":0},0,{"$f":"E$10*M9+IF(M9>L9,(M9-L9)*D$15,0)","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"S$35*S9","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"K$35*K10","v":0},{"$f":"$D$15*L10","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"S$35*S10","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"K$35*K18","v":0},{"$f":"$D$15*L18","v":0},0,0,0,{"$f":"IF(Switch_TH>4,H$10*P18+IF(P18>O18,(P18-O18)*G$15),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"S$35*S18","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"M23-M38","v":0},{"$f":"IF((N7<M7),M38*(N7/M7),M38)","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N38*(O7/N7),N38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O38*(P7/O7),O38),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"U23-U38","v":0},{"$f":"IF((V7<U7),U38*(V7/U7),U38)","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V38*(W7/V7),V38),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W38*(X7/W7),W38),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"M24-M39","v":0},{"$f":"IF((N8<M8),M39*(N8/M8),M39)","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N39*(O8/N8),N39),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O39*(P8/O8),O39),0)","v":0},null,"Untreated",0,0,{"$f":"U24-U39","v":0},{"$f":"IF((V8<U8),U39*(V8/U8),U39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,{"$f":"M25-M40","v":0},0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"M34-M49","v":0},0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,{"$f":"U34-U49","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"N23-N38-N52","v":0},{"$f":"IF(Switch_TH>3,IF((O7<N7),N52*(O7/N7),N52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O52*(P7/O7),O52),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"V23-V38-V52","v":0},{"$f":"IF(Switch_TH>3,IF((W7<V7),V52*(W7/V7),V52),0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W52*(X7/W7),W52),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"N24-N39-N53","v":0},{"$f":"IF(Switch_TH>3,IF((O8<N8),N53*(O8/N8),N53),0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O53*(P8/O8),O53),0)","v":0},null,"Untreated",0,0,0,{"$f":"V24-V39-V53","v":0},{"$f":"IF(Switch_TH>3,IF((W8<V8),V53*(W8/V8),V53),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,{"$f":"N34-N49-N63","v":0},0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,O23-O38-O52-O66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P7<O7),O66*(P7/O7),O66),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,W23-W38-W52-W66,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X7<W7),W66*(X7/W7),W66),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,O24-O39-O53-O67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((P8<O8),O67*(P8/O8),O67),0)","v":0},null,"Untreated",0,0,0,0,{"$f":"IF(Switch_TH>3,W24-W39-W53-W67,0)","v":0},{"$f":"IF(Switch_TH>4,IF((X8<W8),W67*(X8/W8),W67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,O34-O49-O63-O77,0)","v":0},0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,{"$f":"IF(Switch_TH>3,W34-W49-W63-W77,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year of therapy","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,P23-P38-P52-P66-P80,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,X23-X38-X52-X66-X80,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Impact"]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K38:K49,K52:K63,K66:K77,K80:K91,K94:K105)-K35","v":0},{"$f":"SUM(L38:L49,L52:L63,L66:L77,L80:L91,L94:L105)-L35","v":0},{"$f":"SUM(M38:M49,M52:M63,M66:M77,M80:M91,M94:M105)-M35","v":0},{"$f":"SUM(N38:N49,N52:N63,N66:N77,N80:N91,N94:N105)-N35","v":0},0,{"$f":"SUM(P38:P49,P52:P63,P66:P77,P80:P91,P94:P105)-P35","v":0},null,"Check",{"$f":"SUM(S38:S49,S52:S63,S66:S77,S80:S91,S94:S105)-S35","v":0},{"$f":"SUM(T38:T49,T52:T63,T66:T77,T80:T91,T94:T105)-T35","v":0},{"$f":"SUM(U38:U49,U52:U63,U66:U77,U80:U91,U94:U105)-U35","v":0},{"$f":"SUM(V38:V49,V52:V63,V66:V77,V80:V91,V94:V105)-V35","v":0},0,{"$f":"SUM(X38:X49,X52:X63,X66:X77,X80:X91,X94:X105)-X35","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Cost results start","Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nK52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nK66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nK80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nK94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L38*INDEX(Cost_Drug_Y1,$I111,$C$4)+L52*INDEX(Cost_Drug_Y2,$I111,$C$4)+L66*INDEX(Cost_Drug_Y3,$I111,$C$4)+L80*INDEX(Cost_Drug_Y4,$I111,$C$4)+L94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M38*INDEX(Cost_Drug_Y1,$I111,$C$4)+M52*INDEX(Cost_Drug_Y2,$I111,$C$4)+M66*INDEX(Cost_Drug_Y3,$I111,$C$4)+M80*INDEX(Cost_Drug_Y4,$I111,$C$4)+M94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N38*INDEX(Cost_Drug_Y1,$I111,$C$4)+N52*INDEX(Cost_Drug_Y2,$I111,$C$4)+N66*INDEX(Cost_Drug_Y3,$I111,$C$4)+N80*INDEX(Cost_Drug_Y4,$I111,$C$4)+N94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O38*INDEX(Cost_Drug_Y1,$I111,$C$4)+O52*INDEX(Cost_Drug_Y2,$I111,$C$4)+O66*INDEX(Cost_Drug_Y3,$I111,$C$4)+O80*INDEX(Cost_Drug_Y4,$I111,$C$4)+O94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P38*INDEX(Cost_Drug_Y1,$I111,$C$4)+P52*INDEX(Cost_Drug_Y2,$I111,$C$4)+P66*INDEX(Cost_Drug_Y3,$I111,$C$4)+P80*INDEX(Cost_Drug_Y4,$I111,$C$4)+P94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS38*INDEX(Cost_Drug_Y1,$I111,$C$4)+\nS52*INDEX(Cost_Drug_Y2,$I111,$C$4)+\nS66*INDEX(Cost_Drug_Y3,$I111,$C$4)+\nS80*INDEX(Cost_Drug_Y4,$I111,$C$4)+\nS94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T38*INDEX(Cost_Drug_Y1,$I111,$C$4)+T52*INDEX(Cost_Drug_Y2,$I111,$C$4)+T66*INDEX(Cost_Drug_Y3,$I111,$C$4)+T80*INDEX(Cost_Drug_Y4,$I111,$C$4)+T94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U38*INDEX(Cost_Drug_Y1,$I111,$C$4)+U52*INDEX(Cost_Drug_Y2,$I111,$C$4)+U66*INDEX(Cost_Drug_Y3,$I111,$C$4)+U80*INDEX(Cost_Drug_Y4,$I111,$C$4)+U94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V38*INDEX(Cost_Drug_Y1,$I111,$C$4)+V52*INDEX(Cost_Drug_Y2,$I111,$C$4)+V66*INDEX(Cost_Drug_Y3,$I111,$C$4)+V80*INDEX(Cost_Drug_Y4,$I111,$C$4)+V94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W38*INDEX(Cost_Drug_Y1,$I111,$C$4)+W52*INDEX(Cost_Drug_Y2,$I111,$C$4)+W66*INDEX(Cost_Drug_Y3,$I111,$C$4)+W80*INDEX(Cost_Drug_Y4,$I111,$C$4)+W94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X38*INDEX(Cost_Drug_Y1,$I111,$C$4)+X52*INDEX(Cost_Drug_Y2,$I111,$C$4)+X66*INDEX(Cost_Drug_Y3,$I111,$C$4)+X80*INDEX(Cost_Drug_Y4,$I111,$C$4)+X94*INDEX(Cost_Drug_Y5,$I111,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S111-K111","v":0},{"$f":"T111-L111","v":0},{"$f":"U111-M111","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nK53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nK67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nK81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nK95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L39*INDEX(Cost_Drug_Y1,$I112,$C$4)+L53*INDEX(Cost_Drug_Y2,$I112,$C$4)+L67*INDEX(Cost_Drug_Y3,$I112,$C$4)+L81*INDEX(Cost_Drug_Y4,$I112,$C$4)+L95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M39*INDEX(Cost_Drug_Y1,$I112,$C$4)+M53*INDEX(Cost_Drug_Y2,$I112,$C$4)+M67*INDEX(Cost_Drug_Y3,$I112,$C$4)+M81*INDEX(Cost_Drug_Y4,$I112,$C$4)+M95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N39*INDEX(Cost_Drug_Y1,$I112,$C$4)+N53*INDEX(Cost_Drug_Y2,$I112,$C$4)+N67*INDEX(Cost_Drug_Y3,$I112,$C$4)+N81*INDEX(Cost_Drug_Y4,$I112,$C$4)+N95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O39*INDEX(Cost_Drug_Y1,$I112,$C$4)+O53*INDEX(Cost_Drug_Y2,$I112,$C$4)+O67*INDEX(Cost_Drug_Y3,$I112,$C$4)+O81*INDEX(Cost_Drug_Y4,$I112,$C$4)+O95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P39*INDEX(Cost_Drug_Y1,$I112,$C$4)+P53*INDEX(Cost_Drug_Y2,$I112,$C$4)+P67*INDEX(Cost_Drug_Y3,$I112,$C$4)+P81*INDEX(Cost_Drug_Y4,$I112,$C$4)+P95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS39*INDEX(Cost_Drug_Y1,$I112,$C$4)+\nS53*INDEX(Cost_Drug_Y2,$I112,$C$4)+\nS67*INDEX(Cost_Drug_Y3,$I112,$C$4)+\nS81*INDEX(Cost_Drug_Y4,$I112,$C$4)+\nS95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T39*INDEX(Cost_Drug_Y1,$I112,$C$4)+T53*INDEX(Cost_Drug_Y2,$I112,$C$4)+T67*INDEX(Cost_Drug_Y3,$I112,$C$4)+T81*INDEX(Cost_Drug_Y4,$I112,$C$4)+T95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U39*INDEX(Cost_Drug_Y1,$I112,$C$4)+U53*INDEX(Cost_Drug_Y2,$I112,$C$4)+U67*INDEX(Cost_Drug_Y3,$I112,$C$4)+U81*INDEX(Cost_Drug_Y4,$I112,$C$4)+U95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V39*INDEX(Cost_Drug_Y1,$I112,$C$4)+V53*INDEX(Cost_Drug_Y2,$I112,$C$4)+V67*INDEX(Cost_Drug_Y3,$I112,$C$4)+V81*INDEX(Cost_Drug_Y4,$I112,$C$4)+V95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W39*INDEX(Cost_Drug_Y1,$I112,$C$4)+W53*INDEX(Cost_Drug_Y2,$I112,$C$4)+W67*INDEX(Cost_Drug_Y3,$I112,$C$4)+W81*INDEX(Cost_Drug_Y4,$I112,$C$4)+W95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X39*INDEX(Cost_Drug_Y1,$I112,$C$4)+X53*INDEX(Cost_Drug_Y2,$I112,$C$4)+X67*INDEX(Cost_Drug_Y3,$I112,$C$4)+X81*INDEX(Cost_Drug_Y4,$I112,$C$4)+X95*INDEX(Cost_Drug_Y5,$I112,$C$4),0)","v":0},null,"Untreated",{"$f":"S112-K112","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nK54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nK68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nK82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nK96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L40*INDEX(Cost_Drug_Y1,$I113,$C$4)+L54*INDEX(Cost_Drug_Y2,$I113,$C$4)+L68*INDEX(Cost_Drug_Y3,$I113,$C$4)+L82*INDEX(Cost_Drug_Y4,$I113,$C$4)+L96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M40*INDEX(Cost_Drug_Y1,$I113,$C$4)+M54*INDEX(Cost_Drug_Y2,$I113,$C$4)+M68*INDEX(Cost_Drug_Y3,$I113,$C$4)+M82*INDEX(Cost_Drug_Y4,$I113,$C$4)+M96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N40*INDEX(Cost_Drug_Y1,$I113,$C$4)+N54*INDEX(Cost_Drug_Y2,$I113,$C$4)+N68*INDEX(Cost_Drug_Y3,$I113,$C$4)+N82*INDEX(Cost_Drug_Y4,$I113,$C$4)+N96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O40*INDEX(Cost_Drug_Y1,$I113,$C$4)+O54*INDEX(Cost_Drug_Y2,$I113,$C$4)+O68*INDEX(Cost_Drug_Y3,$I113,$C$4)+O82*INDEX(Cost_Drug_Y4,$I113,$C$4)+O96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P40*INDEX(Cost_Drug_Y1,$I113,$C$4)+P54*INDEX(Cost_Drug_Y2,$I113,$C$4)+P68*INDEX(Cost_Drug_Y3,$I113,$C$4)+P82*INDEX(Cost_Drug_Y4,$I113,$C$4)+P96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS40*INDEX(Cost_Drug_Y1,$I113,$C$4)+\nS54*INDEX(Cost_Drug_Y2,$I113,$C$4)+\nS68*INDEX(Cost_Drug_Y3,$I113,$C$4)+\nS82*INDEX(Cost_Drug_Y4,$I113,$C$4)+\nS96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T40*INDEX(Cost_Drug_Y1,$I113,$C$4)+T54*INDEX(Cost_Drug_Y2,$I113,$C$4)+T68*INDEX(Cost_Drug_Y3,$I113,$C$4)+T82*INDEX(Cost_Drug_Y4,$I113,$C$4)+T96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U40*INDEX(Cost_Drug_Y1,$I113,$C$4)+U54*INDEX(Cost_Drug_Y2,$I113,$C$4)+U68*INDEX(Cost_Drug_Y3,$I113,$C$4)+U82*INDEX(Cost_Drug_Y4,$I113,$C$4)+U96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V40*INDEX(Cost_Drug_Y1,$I113,$C$4)+V54*INDEX(Cost_Drug_Y2,$I113,$C$4)+V68*INDEX(Cost_Drug_Y3,$I113,$C$4)+V82*INDEX(Cost_Drug_Y4,$I113,$C$4)+V96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W40*INDEX(Cost_Drug_Y1,$I113,$C$4)+W54*INDEX(Cost_Drug_Y2,$I113,$C$4)+W68*INDEX(Cost_Drug_Y3,$I113,$C$4)+W82*INDEX(Cost_Drug_Y4,$I113,$C$4)+W96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X40*INDEX(Cost_Drug_Y1,$I113,$C$4)+X54*INDEX(Cost_Drug_Y2,$I113,$C$4)+X68*INDEX(Cost_Drug_Y3,$I113,$C$4)+X82*INDEX(Cost_Drug_Y4,$I113,$C$4)+X96*INDEX(Cost_Drug_Y5,$I113,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nK55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nK69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nK83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nK97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L41*INDEX(Cost_Drug_Y1,$I114,$C$4)+L55*INDEX(Cost_Drug_Y2,$I114,$C$4)+L69*INDEX(Cost_Drug_Y3,$I114,$C$4)+L83*INDEX(Cost_Drug_Y4,$I114,$C$4)+L97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M41*INDEX(Cost_Drug_Y1,$I114,$C$4)+M55*INDEX(Cost_Drug_Y2,$I114,$C$4)+M69*INDEX(Cost_Drug_Y3,$I114,$C$4)+M83*INDEX(Cost_Drug_Y4,$I114,$C$4)+M97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N41*INDEX(Cost_Drug_Y1,$I114,$C$4)+N55*INDEX(Cost_Drug_Y2,$I114,$C$4)+N69*INDEX(Cost_Drug_Y3,$I114,$C$4)+N83*INDEX(Cost_Drug_Y4,$I114,$C$4)+N97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O41*INDEX(Cost_Drug_Y1,$I114,$C$4)+O55*INDEX(Cost_Drug_Y2,$I114,$C$4)+O69*INDEX(Cost_Drug_Y3,$I114,$C$4)+O83*INDEX(Cost_Drug_Y4,$I114,$C$4)+O97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P41*INDEX(Cost_Drug_Y1,$I114,$C$4)+P55*INDEX(Cost_Drug_Y2,$I114,$C$4)+P69*INDEX(Cost_Drug_Y3,$I114,$C$4)+P83*INDEX(Cost_Drug_Y4,$I114,$C$4)+P97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS41*INDEX(Cost_Drug_Y1,$I114,$C$4)+\nS55*INDEX(Cost_Drug_Y2,$I114,$C$4)+\nS69*INDEX(Cost_Drug_Y3,$I114,$C$4)+\nS83*INDEX(Cost_Drug_Y4,$I114,$C$4)+\nS97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T41*INDEX(Cost_Drug_Y1,$I114,$C$4)+T55*INDEX(Cost_Drug_Y2,$I114,$C$4)+T69*INDEX(Cost_Drug_Y3,$I114,$C$4)+T83*INDEX(Cost_Drug_Y4,$I114,$C$4)+T97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U41*INDEX(Cost_Drug_Y1,$I114,$C$4)+U55*INDEX(Cost_Drug_Y2,$I114,$C$4)+U69*INDEX(Cost_Drug_Y3,$I114,$C$4)+U83*INDEX(Cost_Drug_Y4,$I114,$C$4)+U97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V41*INDEX(Cost_Drug_Y1,$I114,$C$4)+V55*INDEX(Cost_Drug_Y2,$I114,$C$4)+V69*INDEX(Cost_Drug_Y3,$I114,$C$4)+V83*INDEX(Cost_Drug_Y4,$I114,$C$4)+V97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W41*INDEX(Cost_Drug_Y1,$I114,$C$4)+W55*INDEX(Cost_Drug_Y2,$I114,$C$4)+W69*INDEX(Cost_Drug_Y3,$I114,$C$4)+W83*INDEX(Cost_Drug_Y4,$I114,$C$4)+W97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X41*INDEX(Cost_Drug_Y1,$I114,$C$4)+X55*INDEX(Cost_Drug_Y2,$I114,$C$4)+X69*INDEX(Cost_Drug_Y3,$I114,$C$4)+X83*INDEX(Cost_Drug_Y4,$I114,$C$4)+X97*INDEX(Cost_Drug_Y5,$I114,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T114-L114","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nK56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nK70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nK84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nK98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L42*INDEX(Cost_Drug_Y1,$I115,$C$4)+L56*INDEX(Cost_Drug_Y2,$I115,$C$4)+L70*INDEX(Cost_Drug_Y3,$I115,$C$4)+L84*INDEX(Cost_Drug_Y4,$I115,$C$4)+L98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M42*INDEX(Cost_Drug_Y1,$I115,$C$4)+M56*INDEX(Cost_Drug_Y2,$I115,$C$4)+M70*INDEX(Cost_Drug_Y3,$I115,$C$4)+M84*INDEX(Cost_Drug_Y4,$I115,$C$4)+M98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N42*INDEX(Cost_Drug_Y1,$I115,$C$4)+N56*INDEX(Cost_Drug_Y2,$I115,$C$4)+N70*INDEX(Cost_Drug_Y3,$I115,$C$4)+N84*INDEX(Cost_Drug_Y4,$I115,$C$4)+N98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O42*INDEX(Cost_Drug_Y1,$I115,$C$4)+O56*INDEX(Cost_Drug_Y2,$I115,$C$4)+O70*INDEX(Cost_Drug_Y3,$I115,$C$4)+O84*INDEX(Cost_Drug_Y4,$I115,$C$4)+O98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P42*INDEX(Cost_Drug_Y1,$I115,$C$4)+P56*INDEX(Cost_Drug_Y2,$I115,$C$4)+P70*INDEX(Cost_Drug_Y3,$I115,$C$4)+P84*INDEX(Cost_Drug_Y4,$I115,$C$4)+P98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS42*INDEX(Cost_Drug_Y1,$I115,$C$4)+\nS56*INDEX(Cost_Drug_Y2,$I115,$C$4)+\nS70*INDEX(Cost_Drug_Y3,$I115,$C$4)+\nS84*INDEX(Cost_Drug_Y4,$I115,$C$4)+\nS98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T42*INDEX(Cost_Drug_Y1,$I115,$C$4)+T56*INDEX(Cost_Drug_Y2,$I115,$C$4)+T70*INDEX(Cost_Drug_Y3,$I115,$C$4)+T84*INDEX(Cost_Drug_Y4,$I115,$C$4)+T98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U42*INDEX(Cost_Drug_Y1,$I115,$C$4)+U56*INDEX(Cost_Drug_Y2,$I115,$C$4)+U70*INDEX(Cost_Drug_Y3,$I115,$C$4)+U84*INDEX(Cost_Drug_Y4,$I115,$C$4)+U98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V42*INDEX(Cost_Drug_Y1,$I115,$C$4)+V56*INDEX(Cost_Drug_Y2,$I115,$C$4)+V70*INDEX(Cost_Drug_Y3,$I115,$C$4)+V84*INDEX(Cost_Drug_Y4,$I115,$C$4)+V98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W42*INDEX(Cost_Drug_Y1,$I115,$C$4)+W56*INDEX(Cost_Drug_Y2,$I115,$C$4)+W70*INDEX(Cost_Drug_Y3,$I115,$C$4)+W84*INDEX(Cost_Drug_Y4,$I115,$C$4)+W98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X42*INDEX(Cost_Drug_Y1,$I115,$C$4)+X56*INDEX(Cost_Drug_Y2,$I115,$C$4)+X70*INDEX(Cost_Drug_Y3,$I115,$C$4)+X84*INDEX(Cost_Drug_Y4,$I115,$C$4)+X98*INDEX(Cost_Drug_Y5,$I115,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X115-P115","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nK57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nK71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nK85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nK99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L43*INDEX(Cost_Drug_Y1,$I116,$C$4)+L57*INDEX(Cost_Drug_Y2,$I116,$C$4)+L71*INDEX(Cost_Drug_Y3,$I116,$C$4)+L85*INDEX(Cost_Drug_Y4,$I116,$C$4)+L99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M43*INDEX(Cost_Drug_Y1,$I116,$C$4)+M57*INDEX(Cost_Drug_Y2,$I116,$C$4)+M71*INDEX(Cost_Drug_Y3,$I116,$C$4)+M85*INDEX(Cost_Drug_Y4,$I116,$C$4)+M99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N43*INDEX(Cost_Drug_Y1,$I116,$C$4)+N57*INDEX(Cost_Drug_Y2,$I116,$C$4)+N71*INDEX(Cost_Drug_Y3,$I116,$C$4)+N85*INDEX(Cost_Drug_Y4,$I116,$C$4)+N99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O43*INDEX(Cost_Drug_Y1,$I116,$C$4)+O57*INDEX(Cost_Drug_Y2,$I116,$C$4)+O71*INDEX(Cost_Drug_Y3,$I116,$C$4)+O85*INDEX(Cost_Drug_Y4,$I116,$C$4)+O99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P43*INDEX(Cost_Drug_Y1,$I116,$C$4)+P57*INDEX(Cost_Drug_Y2,$I116,$C$4)+P71*INDEX(Cost_Drug_Y3,$I116,$C$4)+P85*INDEX(Cost_Drug_Y4,$I116,$C$4)+P99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS43*INDEX(Cost_Drug_Y1,$I116,$C$4)+\nS57*INDEX(Cost_Drug_Y2,$I116,$C$4)+\nS71*INDEX(Cost_Drug_Y3,$I116,$C$4)+\nS85*INDEX(Cost_Drug_Y4,$I116,$C$4)+\nS99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T43*INDEX(Cost_Drug_Y1,$I116,$C$4)+T57*INDEX(Cost_Drug_Y2,$I116,$C$4)+T71*INDEX(Cost_Drug_Y3,$I116,$C$4)+T85*INDEX(Cost_Drug_Y4,$I116,$C$4)+T99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U43*INDEX(Cost_Drug_Y1,$I116,$C$4)+U57*INDEX(Cost_Drug_Y2,$I116,$C$4)+U71*INDEX(Cost_Drug_Y3,$I116,$C$4)+U85*INDEX(Cost_Drug_Y4,$I116,$C$4)+U99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V43*INDEX(Cost_Drug_Y1,$I116,$C$4)+V57*INDEX(Cost_Drug_Y2,$I116,$C$4)+V71*INDEX(Cost_Drug_Y3,$I116,$C$4)+V85*INDEX(Cost_Drug_Y4,$I116,$C$4)+V99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W43*INDEX(Cost_Drug_Y1,$I116,$C$4)+W57*INDEX(Cost_Drug_Y2,$I116,$C$4)+W71*INDEX(Cost_Drug_Y3,$I116,$C$4)+W85*INDEX(Cost_Drug_Y4,$I116,$C$4)+W99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X43*INDEX(Cost_Drug_Y1,$I116,$C$4)+X57*INDEX(Cost_Drug_Y2,$I116,$C$4)+X71*INDEX(Cost_Drug_Y3,$I116,$C$4)+X85*INDEX(Cost_Drug_Y4,$I116,$C$4)+X99*INDEX(Cost_Drug_Y5,$I116,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nK58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nK72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nK86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nK100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L44*INDEX(Cost_Drug_Y1,$I117,$C$4)+L58*INDEX(Cost_Drug_Y2,$I117,$C$4)+L72*INDEX(Cost_Drug_Y3,$I117,$C$4)+L86*INDEX(Cost_Drug_Y4,$I117,$C$4)+L100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M44*INDEX(Cost_Drug_Y1,$I117,$C$4)+M58*INDEX(Cost_Drug_Y2,$I117,$C$4)+M72*INDEX(Cost_Drug_Y3,$I117,$C$4)+M86*INDEX(Cost_Drug_Y4,$I117,$C$4)+M100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N44*INDEX(Cost_Drug_Y1,$I117,$C$4)+N58*INDEX(Cost_Drug_Y2,$I117,$C$4)+N72*INDEX(Cost_Drug_Y3,$I117,$C$4)+N86*INDEX(Cost_Drug_Y4,$I117,$C$4)+N100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O44*INDEX(Cost_Drug_Y1,$I117,$C$4)+O58*INDEX(Cost_Drug_Y2,$I117,$C$4)+O72*INDEX(Cost_Drug_Y3,$I117,$C$4)+O86*INDEX(Cost_Drug_Y4,$I117,$C$4)+O100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P44*INDEX(Cost_Drug_Y1,$I117,$C$4)+P58*INDEX(Cost_Drug_Y2,$I117,$C$4)+P72*INDEX(Cost_Drug_Y3,$I117,$C$4)+P86*INDEX(Cost_Drug_Y4,$I117,$C$4)+P100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS44*INDEX(Cost_Drug_Y1,$I117,$C$4)+\nS58*INDEX(Cost_Drug_Y2,$I117,$C$4)+\nS72*INDEX(Cost_Drug_Y3,$I117,$C$4)+\nS86*INDEX(Cost_Drug_Y4,$I117,$C$4)+\nS100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T44*INDEX(Cost_Drug_Y1,$I117,$C$4)+T58*INDEX(Cost_Drug_Y2,$I117,$C$4)+T72*INDEX(Cost_Drug_Y3,$I117,$C$4)+T86*INDEX(Cost_Drug_Y4,$I117,$C$4)+T100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U44*INDEX(Cost_Drug_Y1,$I117,$C$4)+U58*INDEX(Cost_Drug_Y2,$I117,$C$4)+U72*INDEX(Cost_Drug_Y3,$I117,$C$4)+U86*INDEX(Cost_Drug_Y4,$I117,$C$4)+U100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V44*INDEX(Cost_Drug_Y1,$I117,$C$4)+V58*INDEX(Cost_Drug_Y2,$I117,$C$4)+V72*INDEX(Cost_Drug_Y3,$I117,$C$4)+V86*INDEX(Cost_Drug_Y4,$I117,$C$4)+V100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W44*INDEX(Cost_Drug_Y1,$I117,$C$4)+W58*INDEX(Cost_Drug_Y2,$I117,$C$4)+W72*INDEX(Cost_Drug_Y3,$I117,$C$4)+W86*INDEX(Cost_Drug_Y4,$I117,$C$4)+W100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X44*INDEX(Cost_Drug_Y1,$I117,$C$4)+X58*INDEX(Cost_Drug_Y2,$I117,$C$4)+X72*INDEX(Cost_Drug_Y3,$I117,$C$4)+X86*INDEX(Cost_Drug_Y4,$I117,$C$4)+X100*INDEX(Cost_Drug_Y5,$I117,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,{"$f":"V117-N117","v":0},0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nK59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nK73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nK87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nK101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L45*INDEX(Cost_Drug_Y1,$I118,$C$4)+L59*INDEX(Cost_Drug_Y2,$I118,$C$4)+L73*INDEX(Cost_Drug_Y3,$I118,$C$4)+L87*INDEX(Cost_Drug_Y4,$I118,$C$4)+L101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M45*INDEX(Cost_Drug_Y1,$I118,$C$4)+M59*INDEX(Cost_Drug_Y2,$I118,$C$4)+M73*INDEX(Cost_Drug_Y3,$I118,$C$4)+M87*INDEX(Cost_Drug_Y4,$I118,$C$4)+M101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N45*INDEX(Cost_Drug_Y1,$I118,$C$4)+N59*INDEX(Cost_Drug_Y2,$I118,$C$4)+N73*INDEX(Cost_Drug_Y3,$I118,$C$4)+N87*INDEX(Cost_Drug_Y4,$I118,$C$4)+N101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O45*INDEX(Cost_Drug_Y1,$I118,$C$4)+O59*INDEX(Cost_Drug_Y2,$I118,$C$4)+O73*INDEX(Cost_Drug_Y3,$I118,$C$4)+O87*INDEX(Cost_Drug_Y4,$I118,$C$4)+O101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P45*INDEX(Cost_Drug_Y1,$I118,$C$4)+P59*INDEX(Cost_Drug_Y2,$I118,$C$4)+P73*INDEX(Cost_Drug_Y3,$I118,$C$4)+P87*INDEX(Cost_Drug_Y4,$I118,$C$4)+P101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS45*INDEX(Cost_Drug_Y1,$I118,$C$4)+\nS59*INDEX(Cost_Drug_Y2,$I118,$C$4)+\nS73*INDEX(Cost_Drug_Y3,$I118,$C$4)+\nS87*INDEX(Cost_Drug_Y4,$I118,$C$4)+\nS101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T45*INDEX(Cost_Drug_Y1,$I118,$C$4)+T59*INDEX(Cost_Drug_Y2,$I118,$C$4)+T73*INDEX(Cost_Drug_Y3,$I118,$C$4)+T87*INDEX(Cost_Drug_Y4,$I118,$C$4)+T101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U45*INDEX(Cost_Drug_Y1,$I118,$C$4)+U59*INDEX(Cost_Drug_Y2,$I118,$C$4)+U73*INDEX(Cost_Drug_Y3,$I118,$C$4)+U87*INDEX(Cost_Drug_Y4,$I118,$C$4)+U101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V45*INDEX(Cost_Drug_Y1,$I118,$C$4)+V59*INDEX(Cost_Drug_Y2,$I118,$C$4)+V73*INDEX(Cost_Drug_Y3,$I118,$C$4)+V87*INDEX(Cost_Drug_Y4,$I118,$C$4)+V101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W45*INDEX(Cost_Drug_Y1,$I118,$C$4)+W59*INDEX(Cost_Drug_Y2,$I118,$C$4)+W73*INDEX(Cost_Drug_Y3,$I118,$C$4)+W87*INDEX(Cost_Drug_Y4,$I118,$C$4)+W101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X45*INDEX(Cost_Drug_Y1,$I118,$C$4)+X59*INDEX(Cost_Drug_Y2,$I118,$C$4)+X73*INDEX(Cost_Drug_Y3,$I118,$C$4)+X87*INDEX(Cost_Drug_Y4,$I118,$C$4)+X101*INDEX(Cost_Drug_Y5,$I118,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nK60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nK74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nK88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nK102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L46*INDEX(Cost_Drug_Y1,$I119,$C$4)+L60*INDEX(Cost_Drug_Y2,$I119,$C$4)+L74*INDEX(Cost_Drug_Y3,$I119,$C$4)+L88*INDEX(Cost_Drug_Y4,$I119,$C$4)+L102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M46*INDEX(Cost_Drug_Y1,$I119,$C$4)+M60*INDEX(Cost_Drug_Y2,$I119,$C$4)+M74*INDEX(Cost_Drug_Y3,$I119,$C$4)+M88*INDEX(Cost_Drug_Y4,$I119,$C$4)+M102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N46*INDEX(Cost_Drug_Y1,$I119,$C$4)+N60*INDEX(Cost_Drug_Y2,$I119,$C$4)+N74*INDEX(Cost_Drug_Y3,$I119,$C$4)+N88*INDEX(Cost_Drug_Y4,$I119,$C$4)+N102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O46*INDEX(Cost_Drug_Y1,$I119,$C$4)+O60*INDEX(Cost_Drug_Y2,$I119,$C$4)+O74*INDEX(Cost_Drug_Y3,$I119,$C$4)+O88*INDEX(Cost_Drug_Y4,$I119,$C$4)+O102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P46*INDEX(Cost_Drug_Y1,$I119,$C$4)+P60*INDEX(Cost_Drug_Y2,$I119,$C$4)+P74*INDEX(Cost_Drug_Y3,$I119,$C$4)+P88*INDEX(Cost_Drug_Y4,$I119,$C$4)+P102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS46*INDEX(Cost_Drug_Y1,$I119,$C$4)+\nS60*INDEX(Cost_Drug_Y2,$I119,$C$4)+\nS74*INDEX(Cost_Drug_Y3,$I119,$C$4)+\nS88*INDEX(Cost_Drug_Y4,$I119,$C$4)+\nS102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T46*INDEX(Cost_Drug_Y1,$I119,$C$4)+T60*INDEX(Cost_Drug_Y2,$I119,$C$4)+T74*INDEX(Cost_Drug_Y3,$I119,$C$4)+T88*INDEX(Cost_Drug_Y4,$I119,$C$4)+T102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U46*INDEX(Cost_Drug_Y1,$I119,$C$4)+U60*INDEX(Cost_Drug_Y2,$I119,$C$4)+U74*INDEX(Cost_Drug_Y3,$I119,$C$4)+U88*INDEX(Cost_Drug_Y4,$I119,$C$4)+U102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V46*INDEX(Cost_Drug_Y1,$I119,$C$4)+V60*INDEX(Cost_Drug_Y2,$I119,$C$4)+V74*INDEX(Cost_Drug_Y3,$I119,$C$4)+V88*INDEX(Cost_Drug_Y4,$I119,$C$4)+V102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W46*INDEX(Cost_Drug_Y1,$I119,$C$4)+W60*INDEX(Cost_Drug_Y2,$I119,$C$4)+W74*INDEX(Cost_Drug_Y3,$I119,$C$4)+W88*INDEX(Cost_Drug_Y4,$I119,$C$4)+W102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X46*INDEX(Cost_Drug_Y1,$I119,$C$4)+X60*INDEX(Cost_Drug_Y2,$I119,$C$4)+X74*INDEX(Cost_Drug_Y3,$I119,$C$4)+X88*INDEX(Cost_Drug_Y4,$I119,$C$4)+X102*INDEX(Cost_Drug_Y5,$I119,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nK61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nK75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nK89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nK103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L47*INDEX(Cost_Drug_Y1,$I120,$C$4)+L61*INDEX(Cost_Drug_Y2,$I120,$C$4)+L75*INDEX(Cost_Drug_Y3,$I120,$C$4)+L89*INDEX(Cost_Drug_Y4,$I120,$C$4)+L103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M47*INDEX(Cost_Drug_Y1,$I120,$C$4)+M61*INDEX(Cost_Drug_Y2,$I120,$C$4)+M75*INDEX(Cost_Drug_Y3,$I120,$C$4)+M89*INDEX(Cost_Drug_Y4,$I120,$C$4)+M103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N47*INDEX(Cost_Drug_Y1,$I120,$C$4)+N61*INDEX(Cost_Drug_Y2,$I120,$C$4)+N75*INDEX(Cost_Drug_Y3,$I120,$C$4)+N89*INDEX(Cost_Drug_Y4,$I120,$C$4)+N103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O47*INDEX(Cost_Drug_Y1,$I120,$C$4)+O61*INDEX(Cost_Drug_Y2,$I120,$C$4)+O75*INDEX(Cost_Drug_Y3,$I120,$C$4)+O89*INDEX(Cost_Drug_Y4,$I120,$C$4)+O103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P47*INDEX(Cost_Drug_Y1,$I120,$C$4)+P61*INDEX(Cost_Drug_Y2,$I120,$C$4)+P75*INDEX(Cost_Drug_Y3,$I120,$C$4)+P89*INDEX(Cost_Drug_Y4,$I120,$C$4)+P103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS47*INDEX(Cost_Drug_Y1,$I120,$C$4)+\nS61*INDEX(Cost_Drug_Y2,$I120,$C$4)+\nS75*INDEX(Cost_Drug_Y3,$I120,$C$4)+\nS89*INDEX(Cost_Drug_Y4,$I120,$C$4)+\nS103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T47*INDEX(Cost_Drug_Y1,$I120,$C$4)+T61*INDEX(Cost_Drug_Y2,$I120,$C$4)+T75*INDEX(Cost_Drug_Y3,$I120,$C$4)+T89*INDEX(Cost_Drug_Y4,$I120,$C$4)+T103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U47*INDEX(Cost_Drug_Y1,$I120,$C$4)+U61*INDEX(Cost_Drug_Y2,$I120,$C$4)+U75*INDEX(Cost_Drug_Y3,$I120,$C$4)+U89*INDEX(Cost_Drug_Y4,$I120,$C$4)+U103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V47*INDEX(Cost_Drug_Y1,$I120,$C$4)+V61*INDEX(Cost_Drug_Y2,$I120,$C$4)+V75*INDEX(Cost_Drug_Y3,$I120,$C$4)+V89*INDEX(Cost_Drug_Y4,$I120,$C$4)+V103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W47*INDEX(Cost_Drug_Y1,$I120,$C$4)+W61*INDEX(Cost_Drug_Y2,$I120,$C$4)+W75*INDEX(Cost_Drug_Y3,$I120,$C$4)+W89*INDEX(Cost_Drug_Y4,$I120,$C$4)+W103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X47*INDEX(Cost_Drug_Y1,$I120,$C$4)+X61*INDEX(Cost_Drug_Y2,$I120,$C$4)+X75*INDEX(Cost_Drug_Y3,$I120,$C$4)+X89*INDEX(Cost_Drug_Y4,$I120,$C$4)+X103*INDEX(Cost_Drug_Y5,$I120,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nK62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nK76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nK90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nK104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L48*INDEX(Cost_Drug_Y1,$I121,$C$4)+L62*INDEX(Cost_Drug_Y2,$I121,$C$4)+L76*INDEX(Cost_Drug_Y3,$I121,$C$4)+L90*INDEX(Cost_Drug_Y4,$I121,$C$4)+L104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M48*INDEX(Cost_Drug_Y1,$I121,$C$4)+M62*INDEX(Cost_Drug_Y2,$I121,$C$4)+M76*INDEX(Cost_Drug_Y3,$I121,$C$4)+M90*INDEX(Cost_Drug_Y4,$I121,$C$4)+M104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N48*INDEX(Cost_Drug_Y1,$I121,$C$4)+N62*INDEX(Cost_Drug_Y2,$I121,$C$4)+N76*INDEX(Cost_Drug_Y3,$I121,$C$4)+N90*INDEX(Cost_Drug_Y4,$I121,$C$4)+N104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O48*INDEX(Cost_Drug_Y1,$I121,$C$4)+O62*INDEX(Cost_Drug_Y2,$I121,$C$4)+O76*INDEX(Cost_Drug_Y3,$I121,$C$4)+O90*INDEX(Cost_Drug_Y4,$I121,$C$4)+O104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P48*INDEX(Cost_Drug_Y1,$I121,$C$4)+P62*INDEX(Cost_Drug_Y2,$I121,$C$4)+P76*INDEX(Cost_Drug_Y3,$I121,$C$4)+P90*INDEX(Cost_Drug_Y4,$I121,$C$4)+P104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS48*INDEX(Cost_Drug_Y1,$I121,$C$4)+\nS62*INDEX(Cost_Drug_Y2,$I121,$C$4)+\nS76*INDEX(Cost_Drug_Y3,$I121,$C$4)+\nS90*INDEX(Cost_Drug_Y4,$I121,$C$4)+\nS104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T48*INDEX(Cost_Drug_Y1,$I121,$C$4)+T62*INDEX(Cost_Drug_Y2,$I121,$C$4)+T76*INDEX(Cost_Drug_Y3,$I121,$C$4)+T90*INDEX(Cost_Drug_Y4,$I121,$C$4)+T104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U48*INDEX(Cost_Drug_Y1,$I121,$C$4)+U62*INDEX(Cost_Drug_Y2,$I121,$C$4)+U76*INDEX(Cost_Drug_Y3,$I121,$C$4)+U90*INDEX(Cost_Drug_Y4,$I121,$C$4)+U104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V48*INDEX(Cost_Drug_Y1,$I121,$C$4)+V62*INDEX(Cost_Drug_Y2,$I121,$C$4)+V76*INDEX(Cost_Drug_Y3,$I121,$C$4)+V90*INDEX(Cost_Drug_Y4,$I121,$C$4)+V104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W48*INDEX(Cost_Drug_Y1,$I121,$C$4)+W62*INDEX(Cost_Drug_Y2,$I121,$C$4)+W76*INDEX(Cost_Drug_Y3,$I121,$C$4)+W90*INDEX(Cost_Drug_Y4,$I121,$C$4)+W104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X48*INDEX(Cost_Drug_Y1,$I121,$C$4)+X62*INDEX(Cost_Drug_Y2,$I121,$C$4)+X76*INDEX(Cost_Drug_Y3,$I121,$C$4)+X90*INDEX(Cost_Drug_Y4,$I121,$C$4)+X104*INDEX(Cost_Drug_Y5,$I121,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nK63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nK77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nK91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nK105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",L49*INDEX(Cost_Drug_Y1,$I122,$C$4)+L63*INDEX(Cost_Drug_Y2,$I122,$C$4)+L77*INDEX(Cost_Drug_Y3,$I122,$C$4)+L91*INDEX(Cost_Drug_Y4,$I122,$C$4)+L105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",M49*INDEX(Cost_Drug_Y1,$I122,$C$4)+M63*INDEX(Cost_Drug_Y2,$I122,$C$4)+M77*INDEX(Cost_Drug_Y3,$I122,$C$4)+M91*INDEX(Cost_Drug_Y4,$I122,$C$4)+M105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",N49*INDEX(Cost_Drug_Y1,$I122,$C$4)+N63*INDEX(Cost_Drug_Y2,$I122,$C$4)+N77*INDEX(Cost_Drug_Y3,$I122,$C$4)+N91*INDEX(Cost_Drug_Y4,$I122,$C$4)+N105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",O49*INDEX(Cost_Drug_Y1,$I122,$C$4)+O63*INDEX(Cost_Drug_Y2,$I122,$C$4)+O77*INDEX(Cost_Drug_Y3,$I122,$C$4)+O91*INDEX(Cost_Drug_Y4,$I122,$C$4)+O105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",P49*INDEX(Cost_Drug_Y1,$I122,$C$4)+P63*INDEX(Cost_Drug_Y2,$I122,$C$4)+P77*INDEX(Cost_Drug_Y3,$I122,$C$4)+P91*INDEX(Cost_Drug_Y4,$I122,$C$4)+P105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nS49*INDEX(Cost_Drug_Y1,$I122,$C$4)+\nS63*INDEX(Cost_Drug_Y2,$I122,$C$4)+\nS77*INDEX(Cost_Drug_Y3,$I122,$C$4)+\nS91*INDEX(Cost_Drug_Y4,$I122,$C$4)+\nS105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",T49*INDEX(Cost_Drug_Y1,$I122,$C$4)+T63*INDEX(Cost_Drug_Y2,$I122,$C$4)+T77*INDEX(Cost_Drug_Y3,$I122,$C$4)+T91*INDEX(Cost_Drug_Y4,$I122,$C$4)+T105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",U49*INDEX(Cost_Drug_Y1,$I122,$C$4)+U63*INDEX(Cost_Drug_Y2,$I122,$C$4)+U77*INDEX(Cost_Drug_Y3,$I122,$C$4)+U91*INDEX(Cost_Drug_Y4,$I122,$C$4)+U105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",V49*INDEX(Cost_Drug_Y1,$I122,$C$4)+V63*INDEX(Cost_Drug_Y2,$I122,$C$4)+V77*INDEX(Cost_Drug_Y3,$I122,$C$4)+V91*INDEX(Cost_Drug_Y4,$I122,$C$4)+V105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",W49*INDEX(Cost_Drug_Y1,$I122,$C$4)+W63*INDEX(Cost_Drug_Y2,$I122,$C$4)+W77*INDEX(Cost_Drug_Y3,$I122,$C$4)+W91*INDEX(Cost_Drug_Y4,$I122,$C$4)+W105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",X49*INDEX(Cost_Drug_Y1,$I122,$C$4)+X63*INDEX(Cost_Drug_Y2,$I122,$C$4)+X77*INDEX(Cost_Drug_Y3,$I122,$C$4)+X91*INDEX(Cost_Drug_Y4,$I122,$C$4)+X105*INDEX(Cost_Drug_Y5,$I122,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K111:K122)","v":0},{"$f":"SUM(L111:L122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S111:S122)","v":0},{"$f":"SUM(T111:T122)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA111:AA122)","v":0},{"$f":"SUM(AB111:AB122)","v":0},0,0,0,{"$f":"SUM(AF111:AF122)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX23*INDEX(Cost_Sub_Therapy_Y1,$I128,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S128-K128","v":0},{"$f":"T128-L128","v":0},0,0,0,{"$f":"X128-P128","v":0}]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX24*INDEX(Cost_Sub_Therapy_Y1,$I129,$C$4),0)","v":0},null,"Untreated",{"$f":"S129-K129","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX25*INDEX(Cost_Sub_Therapy_Y1,$I130,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,{"$f":"X130-P130","v":0}]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX26*INDEX(Cost_Sub_Therapy_Y1,$I131,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX27*INDEX(Cost_Sub_Therapy_Y1,$I132,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX28*INDEX(Cost_Sub_Therapy_Y1,$I133,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX29*INDEX(Cost_Sub_Therapy_Y1,$I134,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX30*INDEX(Cost_Sub_Therapy_Y1,$I135,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX31*INDEX(Cost_Sub_Therapy_Y1,$I136,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX32*INDEX(Cost_Sub_Therapy_Y1,$I137,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX33*INDEX(Cost_Sub_Therapy_Y1,$I138,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX34*INDEX(Cost_Sub_Therapy_Y1,$I139,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S128:S139)","v":0},{"$f":"SUM(T128:T139)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA128:AA139)","v":0},{"$f":"SUM(AB128:AB139)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories"]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(K52,K66,K80,K94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(L52,L66,L80,L94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(M52,M66,M80,M94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(N52,N66,N80,N94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(O52,O66,O80,O94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(P52,P66,P80,P94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(S52,S66,S80,S94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(T52,T66,T80,T94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(U52,U66,U80,U94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(V52,V66,V80,V94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(W52,W66,W80,W94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX38*INDEX(Administration_frequency,$I145,1)*INDEX(Cost_Administration,$I145,$C$4)+\nSUM(X52,X66,X80,X94)*INDEX(Administration_frequency,$I145,2)*INDEX(Cost_Administration,$I145,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S145-K145","v":0},{"$f":"T145-L145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(K53,K67,K81,K95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS39*INDEX(Administration_frequency,$I146,1)*INDEX(Cost_Administration,$I146,$C$4)+\nSUM(S53,S67,S81,S95)*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX39*INDEX(Administration_frequency,$I146,2)*INDEX(Cost_Administration,$I146,$C$4),0)","v":0},null,"Untreated",{"$f":"S146-K146","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X25*INDEX(Administration_frequency,$I147,2)*INDEX(Cost_Administration,$I147,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X26*INDEX(Administration_frequency,$I148,2)*INDEX(Cost_Administration,$I148,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X27*INDEX(Administration_frequency,$I149,2)*INDEX(Cost_Administration,$I149,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X28*INDEX(Administration_frequency,$I150,2)*INDEX(Cost_Administration,$I150,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X29*INDEX(Administration_frequency,$I151,2)*INDEX(Cost_Administration,$I151,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X30*INDEX(Administration_frequency,$I152,2)*INDEX(Cost_Administration,$I152,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X31*INDEX(Administration_frequency,$I153,2)*INDEX(Cost_Administration,$I153,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X32*INDEX(Administration_frequency,$I154,2)*INDEX(Cost_Administration,$I154,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X33*INDEX(Administration_frequency,$I155,2)*INDEX(Cost_Administration,$I155,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",K34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",L34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",M34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",N34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",O34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",P34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",S34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",T34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",U34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",V34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",W34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",X34*INDEX(Administration_frequency,$I156,2)*INDEX(Cost_Administration,$I156,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K145:K156)","v":0},{"$f":"SUM(L145:L156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S145:S156)","v":0},{"$f":"SUM(T145:T156)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA145:AA156)","v":0},{"$f":"SUM(AB145:AB156)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J145)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K161,$C$4)*INDEX(Testing_Eligibility_Size,K161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,M161,$C$4)-INDEX(Testing_Uptake_Reference,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,N161,$C$4)-INDEX(Testing_Uptake_Reference,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,O161,$C$4)-INDEX(Testing_Uptake_Reference,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_Reference,P161,$C$4)-INDEX(Testing_Uptake_Reference,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R145","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S161,$C$4)*INDEX(Testing_Eligibility_Size,S161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,L161,$C$4)-INDEX(Testing_Uptake_New_Drug,K161,$C$4))*INDEX(Testing_Eligibility_Size,L161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,M161,$C$4)-INDEX(Testing_Uptake_New_Drug,L161,$C$4))*INDEX(Testing_Eligibility_Size,M161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,N161,$C$4)-INDEX(Testing_Uptake_New_Drug,M161,$C$4))*INDEX(Testing_Eligibility_Size,N161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,O161,$C$4)-INDEX(Testing_Uptake_New_Drug,N161,$C$4))*INDEX(Testing_Eligibility_Size,O161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",(INDEX(Testing_Uptake_New_Drug,P161,$C$4)-INDEX(Testing_Uptake_New_Drug,O161,$C$4))*INDEX(Testing_Eligibility_Size,P161,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z145","v":"Drug Under Review"},{"$f":"S163-K163","v":0},{"$f":"T163-L163","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(Testing_Uptake_Reference,L161,$C$4)-INDEX(Testing_Uptake_Reference,K161,$C$4))","v":0}]
[null,null,null,null,null,null,null,null,null,"Incidence"]
[null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,null,null,null,"New drug Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Market shares",null,null,null,null,null,null,null,"Market shares"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J170,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R170,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J171,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,"Untreated",{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R171,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J172,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R172,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J173,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R173,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J174,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R174,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J175,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R175,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J176,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R176,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J177,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R177,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J178,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R178,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J179,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R179,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J180,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R180,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!K$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!L$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!M$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!N$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!O$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_RefScenario_MktShares,MATCH($J181,'Inputs-Market Shares'!$B$53:$B$64,0),MATCH('Newfoundland and Labrador'!P$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!S$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!T$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!U$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!V$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!W$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0},{"$f":"INDEX(Inputs_NewScenario_MktShares,MATCH($R181,'Inputs-Market Shares'!$B$69:$B$80,0),MATCH('Newfoundland and Labrador'!X$6&$B$4,'Inputs-Market Shares'!$M$52:$CC$52&'Inputs-Market Shares'!$M$51:$CC$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K170:K181)","v":0},{"$f":"SUM(L170:L181)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S170:S181)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*K170","v":0},{"$f":"$D$7*L170","v":0},{"$f":"$E$7*M170","v":0},{"$f":"$F$7*N170","v":0},{"$f":"IF(Switch_TH>3,$G$7*O170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"$C$7*S170","v":0},{"$f":"$D$7*T170","v":0},{"$f":"$E$7*U170","v":0},{"$f":"$F$7*V170","v":0},{"$f":"IF(Switch_TH>3,$G$7*W170,0)","v":0},{"$f":"IF(Switch_TH>4,$H$7*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,{"$f":"$D$7*L171","v":0},0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"$D$7*L173","v":0},0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,{"$f":"$E$7*M174","v":0},0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K186:K197)","v":0},{"$f":"SUM(L186:L197)","v":0},0,0,0,{"$f":"SUM(P186:P197)","v":0},null,"Total",{"$f":"SUM(S186:S197)","v":0},{"$f":"SUM(T186:T197)","v":0},0,0,0,{"$f":"SUM(X186:X197)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"First year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K$198*K170","v":0},{"$f":"L$198*L170","v":0},0,0,{"$f":"IF(Switch_TH>3,O$198*O170,0)","v":0},{"$f":"IF(Switch_TH>4,P$198*P170,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S$198*S170","v":0},{"$f":"T$198*T170","v":0},{"$f":"U$198*U170","v":0},0,{"$f":"IF(Switch_TH>3,W$198*W170,0)","v":0},{"$f":"IF(Switch_TH>4,X$198*X170,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",{"$f":"K$198*K171","v":0},0,0,0,0,0,null,"Untreated",{"$f":"S$198*S171","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,{"$f":"L$198*L172","v":0},0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Second year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"IF(Switch_TH>3,N201,0)","v":0},{"$f":"IF(Switch_TH>4,O201,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,{"$f":"T201","v":0},{"$f":"U201","v":0},{"$f":"IF(Switch_TH>3,V201,0)","v":0},{"$f":"IF(Switch_TH>4,W201,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,{"$f":"L202","v":0},0,0,0,null,"Untreated",0,0,{"$f":"T202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,{"$f":"L204","v":0},0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,{"$f":"U204","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,{"$f":"L207","v":0},0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Third year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"M215","v":0},{"$f":"IF(Switch_TH>3,N215,0)","v":0},{"$f":"IF(Switch_TH>4,O215,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,{"$f":"U215","v":0},{"$f":"IF(Switch_TH>3,V215,0)","v":0},{"$f":"IF(Switch_TH>4,W215,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,{"$f":"M216","v":0},0,0,null,"Untreated",0,0,0,{"$f":"U216","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fourth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,N229,0)","v":0},{"$f":"IF(Switch_TH>4,O229,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,{"$f":"IF(Switch_TH>3,V229,0)","v":0},{"$f":"IF(Switch_TH>4,W229,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5",null,"Fifth year on treatment in BIA","Baseline","Year 1","Year 2","Year 3","Year 4"," Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,O243,0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},0,0,0,0,0,{"$f":"IF(Switch_TH>4,W243,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(K201:K212,K215:K226,K229:K240,K243:K254,K257:K268)-K198","v":0},{"$f":"SUM(L201:L212,L215:L226,L229:L240,L243:L254,L257:L268)-L198","v":0},{"$f":"SUM(M201:M212,M215:M226,M229:M240,M243:M254,M257:M268)-M198-L198","v":0},{"$f":"SUM(N201:N212,N215:N226,N229:N240,N243:N254,N257:N268)-N198-M198-L198","v":0},{"$f":"IF(Switch_TH>3,SUM(O201:O212,O215:O226,O229:O240,O243:O254,O257:O268)-O198-N198-M198-L198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(P201:P212,P215:P226,P229:P240,P243:P254,P257:P268)-P198-O198-N198-M198-L198,0)","v":0},null,"Check",{"$f":"SUM(S201:S212,S215:S226,S229:S240,S243:S254,S257:S268)-S198","v":0},{"$f":"SUM(T201:T212,T215:T226,T229:T240,T243:T254,T257:T268)-T198","v":0},{"$f":"SUM(U201:U212,U215:U226,U229:U240,U243:U254,U257:U268)-U198-T198","v":0},{"$f":"SUM(V201:V212,V215:V226,V229:V240,V243:V254,V257:V268)-V198-U198-T198","v":0},{"$f":"IF(Switch_TH>3,SUM(W201:W212,W215:W226,W229:W240,W243:W254,W257:W268)-W198-V198-U198-T198,0)","v":0},{"$f":"IF(Switch_TH>4,SUM(X201:X212,X215:X226,X229:X240,X243:X254,X257:X268)-X198-W198-V198-U198-T198,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nK215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nK229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nK243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nK257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nL215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nL229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nL243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nL257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nM215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nM229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nM243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nM257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nN215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nN229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nN243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nN257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nO215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nO229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nO243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nO257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nP215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nP229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nP243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nP257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S201*INDEX(Cost_Drug_Y1,$I274,$C$4)+S215*INDEX(Cost_Drug_Y2,$I274,$C$4)+S229*INDEX(Cost_Drug_Y3,$I274,$C$4)+S243*INDEX(Cost_Drug_Y4,$I274,$C$4)+S257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nT215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nT229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nT243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nT257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nU215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nU229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nU243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nU257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nV215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nV229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nV243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nV257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nW215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nW229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nW243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nW257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX201*INDEX(Cost_Drug_Y1,$I274,$C$4)+\nX215*INDEX(Cost_Drug_Y2,$I274,$C$4)+\nX229*INDEX(Cost_Drug_Y3,$I274,$C$4)+\nX243*INDEX(Cost_Drug_Y4,$I274,$C$4)+\nX257*INDEX(Cost_Drug_Y5,$I274,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S274-K274","v":0},{"$f":"T274-L274","v":0},{"$f":"U274-M274","v":0},0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nK216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nK230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nK244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nK258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nL216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nL230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nL244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nL258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nM216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nM230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nM244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nM258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nN216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nN230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nN244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nN258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nO216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nO230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nO244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nO258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nP216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nP230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nP244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nP258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Drug_Costs=\"Yes\",S202*INDEX(Cost_Drug_Y1,$I275,$C$4)+S216*INDEX(Cost_Drug_Y2,$I275,$C$4)+S230*INDEX(Cost_Drug_Y3,$I275,$C$4)+S244*INDEX(Cost_Drug_Y4,$I275,$C$4)+S258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nT216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nT230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nT244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nT258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nU216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nU230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nU244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nU258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nV216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nV230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nV244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nV258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nW216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nW230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nW244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nW258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX202*INDEX(Cost_Drug_Y1,$I275,$C$4)+\nX216*INDEX(Cost_Drug_Y2,$I275,$C$4)+\nX230*INDEX(Cost_Drug_Y3,$I275,$C$4)+\nX244*INDEX(Cost_Drug_Y4,$I275,$C$4)+\nX258*INDEX(Cost_Drug_Y5,$I275,$C$4),0)","v":0},null,"Untreated",{"$f":"S275-K275","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nK217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nK231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nK245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nK259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nL217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nL231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nL245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nL259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nM217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nM231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nM245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nM259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nN217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nN231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nN245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nN259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nO217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nO231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nO245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nO259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nP217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nP231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nP245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nP259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S203*INDEX(Cost_Drug_Y1,$I276,$C$4)+S217*INDEX(Cost_Drug_Y2,$I276,$C$4)+S231*INDEX(Cost_Drug_Y3,$I276,$C$4)+S245*INDEX(Cost_Drug_Y4,$I276,$C$4)+S259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nT217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nT231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nT245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nT259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nU217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nU231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nU245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nU259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nV217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nV231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nV245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nV259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nW217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nW231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nW245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nW259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX203*INDEX(Cost_Drug_Y1,$I276,$C$4)+\nX217*INDEX(Cost_Drug_Y2,$I276,$C$4)+\nX231*INDEX(Cost_Drug_Y3,$I276,$C$4)+\nX245*INDEX(Cost_Drug_Y4,$I276,$C$4)+\nX259*INDEX(Cost_Drug_Y5,$I276,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nK218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nK232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nK246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nK260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nL218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nL232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nL246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nL260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nM218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nM232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nM246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nM260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nN218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nN232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nN246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nN260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nO218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nO232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nO246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nO260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nP218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nP232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nP246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nP260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S204*INDEX(Cost_Drug_Y1,$I277,$C$4)+S218*INDEX(Cost_Drug_Y2,$I277,$C$4)+S232*INDEX(Cost_Drug_Y3,$I277,$C$4)+S246*INDEX(Cost_Drug_Y4,$I277,$C$4)+S260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nT218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nT232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nT246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nT260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nU218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nU232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nU246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nU260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nV218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nV232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nV246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nV260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nW218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nW232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nW246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nW260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX204*INDEX(Cost_Drug_Y1,$I277,$C$4)+\nX218*INDEX(Cost_Drug_Y2,$I277,$C$4)+\nX232*INDEX(Cost_Drug_Y3,$I277,$C$4)+\nX246*INDEX(Cost_Drug_Y4,$I277,$C$4)+\nX260*INDEX(Cost_Drug_Y5,$I277,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,{"$f":"T277-L277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nK219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nK233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nK247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nK261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nL219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nL233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nL247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nL261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nM219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nM233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nM247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nM261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nN219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nN233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nN247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nN261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nO219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nO233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nO247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nO261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nP219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nP233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nP247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nP261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S205*INDEX(Cost_Drug_Y1,$I278,$C$4)+S219*INDEX(Cost_Drug_Y2,$I278,$C$4)+S233*INDEX(Cost_Drug_Y3,$I278,$C$4)+S247*INDEX(Cost_Drug_Y4,$I278,$C$4)+S261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nT219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nT233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nT247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nT261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nU219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nU233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nU247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nU261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nV219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nV233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nV247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nV261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nW219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nW233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nW247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nW261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX205*INDEX(Cost_Drug_Y1,$I278,$C$4)+\nX219*INDEX(Cost_Drug_Y2,$I278,$C$4)+\nX233*INDEX(Cost_Drug_Y3,$I278,$C$4)+\nX247*INDEX(Cost_Drug_Y4,$I278,$C$4)+\nX261*INDEX(Cost_Drug_Y5,$I278,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,{"$f":"X278-P278","v":0}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nK220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nK234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nK248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nK262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nL220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nL234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nL248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nL262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nM220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nM234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nM248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nM262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nN220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nN234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nN248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nN262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nO220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nO234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nO248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nO262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nP220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nP234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nP248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nP262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S206*INDEX(Cost_Drug_Y1,$I279,$C$4)+S220*INDEX(Cost_Drug_Y2,$I279,$C$4)+S234*INDEX(Cost_Drug_Y3,$I279,$C$4)+S248*INDEX(Cost_Drug_Y4,$I279,$C$4)+S262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nT220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nT234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nT248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nT262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nU220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nU234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nU248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nU262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nV220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nV234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nV248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nV262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nW220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nW234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nW248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nW262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX206*INDEX(Cost_Drug_Y1,$I279,$C$4)+\nX220*INDEX(Cost_Drug_Y2,$I279,$C$4)+\nX234*INDEX(Cost_Drug_Y3,$I279,$C$4)+\nX248*INDEX(Cost_Drug_Y4,$I279,$C$4)+\nX262*INDEX(Cost_Drug_Y5,$I279,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nK221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nK235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nK249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nK263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nL221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nL235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nL249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nL263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nM221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nM235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nM249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nM263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nN221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nN235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nN249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nN263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nO221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nO235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nO249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nO263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nP221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nP235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nP249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nP263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S207*INDEX(Cost_Drug_Y1,$I280,$C$4)+S221*INDEX(Cost_Drug_Y2,$I280,$C$4)+S235*INDEX(Cost_Drug_Y3,$I280,$C$4)+S249*INDEX(Cost_Drug_Y4,$I280,$C$4)+S263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nT221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nT235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nT249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nT263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nU221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nU235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nU249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nU263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nV221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nV235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nV249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nV263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nW221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nW235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nW249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nW263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX207*INDEX(Cost_Drug_Y1,$I280,$C$4)+\nX221*INDEX(Cost_Drug_Y2,$I280,$C$4)+\nX235*INDEX(Cost_Drug_Y3,$I280,$C$4)+\nX249*INDEX(Cost_Drug_Y4,$I280,$C$4)+\nX263*INDEX(Cost_Drug_Y5,$I280,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nK222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nK236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nK250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nK264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nL222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nL236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nL250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nL264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nM222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nM236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nM250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nM264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nN222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nN236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nN250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nN264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nO222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nO236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nO250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nO264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nP222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nP236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nP250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nP264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S208*INDEX(Cost_Drug_Y1,$I281,$C$4)+S222*INDEX(Cost_Drug_Y2,$I281,$C$4)+S236*INDEX(Cost_Drug_Y3,$I281,$C$4)+S250*INDEX(Cost_Drug_Y4,$I281,$C$4)+S264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nT222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nT236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nT250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nT264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nU222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nU236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nU250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nU264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nV222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nV236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nV250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nV264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nW222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nW236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nW250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nW264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX208*INDEX(Cost_Drug_Y1,$I281,$C$4)+\nX222*INDEX(Cost_Drug_Y2,$I281,$C$4)+\nX236*INDEX(Cost_Drug_Y3,$I281,$C$4)+\nX250*INDEX(Cost_Drug_Y4,$I281,$C$4)+\nX264*INDEX(Cost_Drug_Y5,$I281,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nK223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nK237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nK251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nK265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nL223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nL237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nL251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nL265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nM223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nM237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nM251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nM265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nN223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nN237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nN251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nN265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nO223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nO237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nO251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nO265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nP223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nP237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nP251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nP265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S209*INDEX(Cost_Drug_Y1,$I282,$C$4)+S223*INDEX(Cost_Drug_Y2,$I282,$C$4)+S237*INDEX(Cost_Drug_Y3,$I282,$C$4)+S251*INDEX(Cost_Drug_Y4,$I282,$C$4)+S265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nT223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nT237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nT251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nT265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nU223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nU237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nU251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nU265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nV223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nV237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nV251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nV265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nW223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nW237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nW251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nW265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX209*INDEX(Cost_Drug_Y1,$I282,$C$4)+\nX223*INDEX(Cost_Drug_Y2,$I282,$C$4)+\nX237*INDEX(Cost_Drug_Y3,$I282,$C$4)+\nX251*INDEX(Cost_Drug_Y4,$I282,$C$4)+\nX265*INDEX(Cost_Drug_Y5,$I282,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nK224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nK238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nK252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nK266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nL224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nL238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nL252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nL266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nM224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nM238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nM252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nM266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nN224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nN238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nN252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nN266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nO224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nO238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nO252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nO266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nP224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nP238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nP252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nP266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S210*INDEX(Cost_Drug_Y1,$I283,$C$4)+S224*INDEX(Cost_Drug_Y2,$I283,$C$4)+S238*INDEX(Cost_Drug_Y3,$I283,$C$4)+S252*INDEX(Cost_Drug_Y4,$I283,$C$4)+S266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nT224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nT238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nT252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nT266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nU224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nU238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nU252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nU266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nV224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nV238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nV252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nV266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nW224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nW238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nW252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nW266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX210*INDEX(Cost_Drug_Y1,$I283,$C$4)+\nX224*INDEX(Cost_Drug_Y2,$I283,$C$4)+\nX238*INDEX(Cost_Drug_Y3,$I283,$C$4)+\nX252*INDEX(Cost_Drug_Y4,$I283,$C$4)+\nX266*INDEX(Cost_Drug_Y5,$I283,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nK225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nK239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nK253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nK267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nL225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nL239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nL253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nL267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nM225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nM239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nM253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nM267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nN225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nN239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nN253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nN267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nO225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nO239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nO253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nO267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nP225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nP239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nP253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nP267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S211*INDEX(Cost_Drug_Y1,$I284,$C$4)+S225*INDEX(Cost_Drug_Y2,$I284,$C$4)+S239*INDEX(Cost_Drug_Y3,$I284,$C$4)+S253*INDEX(Cost_Drug_Y4,$I284,$C$4)+S267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nT225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nT239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nT253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nT267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nU225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nU239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nU253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nU267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nV225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nV239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nV253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nV267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nW225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nW239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nW253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nW267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX211*INDEX(Cost_Drug_Y1,$I284,$C$4)+\nX225*INDEX(Cost_Drug_Y2,$I284,$C$4)+\nX239*INDEX(Cost_Drug_Y3,$I284,$C$4)+\nX253*INDEX(Cost_Drug_Y4,$I284,$C$4)+\nX267*INDEX(Cost_Drug_Y5,$I284,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nK212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nK226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nK240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nK254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nK268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nL212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nL226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nL240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nL254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nL268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nM212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nM226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nM240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nM254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nM268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nN212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nN226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nN240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nN254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nN268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nO212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nO226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nO240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nO254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nO268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nP212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nP226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nP240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nP254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nP268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Drug_Costs=\"Yes\",S212*INDEX(Cost_Drug_Y1,$I285,$C$4)+S226*INDEX(Cost_Drug_Y2,$I285,$C$4)+S240*INDEX(Cost_Drug_Y3,$I285,$C$4)+S254*INDEX(Cost_Drug_Y4,$I285,$C$4)+S268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nT212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nT226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nT240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nT254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nT268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nU212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nU226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nU240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nU254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nU268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nV212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nV226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nV240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nV254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nV268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nW212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nW226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nW240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nW254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nW268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},{"$f":"IF(Include_Drug_Costs=\"Yes\",\nX212*INDEX(Cost_Drug_Y1,$I285,$C$4)+\nX226*INDEX(Cost_Drug_Y2,$I285,$C$4)+\nX240*INDEX(Cost_Drug_Y3,$I285,$C$4)+\nX254*INDEX(Cost_Drug_Y4,$I285,$C$4)+\nX268*INDEX(Cost_Drug_Y5,$I285,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K274:K285)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S274:S285)","v":0},{"$f":"SUM(T274:T285)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA274:AA285)","v":0},{"$f":"SUM(AB274:AB285)","v":0},0,0,0,{"$f":"SUM(AF274:AF285)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs",null,null,null,null,null,null,null,"Subsequent Drug Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nL215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nL229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nL243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nL257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nM215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nM229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nM243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nM257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nN215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nN229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nN243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nN257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nO215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nO229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nO243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nO257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nP215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nP229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nP243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nP257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS186*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nT215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nT229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nT243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nT257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nU215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nU229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nU243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nU257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nV215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nV229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nV243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nV257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nW215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nW229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nW243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nW257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX201*INDEX(Cost_Sub_Therapy_Y1,$I290,$C$4)+\nX215*INDEX(Cost_Sub_Therapy_Y2,$I290,$C$4)+\nX229*INDEX(Cost_Sub_Therapy_Y3,$I290,$C$4)+\nX243*INDEX(Cost_Sub_Therapy_Y4,$I290,$C$4)+\nX257*INDEX(Cost_Sub_Therapy_Y5,$I290,$C$4),0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S290-K290","v":0},{"$f":"T290-L290","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nL216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nL230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nL244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nL258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nM216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nM230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nM244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nM258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nN216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nN230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nN244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nN258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nO216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nO230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nO244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nO258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nP216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nP230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nP244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nP258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS187*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nT216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nT230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nT244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nT258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nU216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nU230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nU244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nU258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nV216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nV230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nV244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nV258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nW216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nW230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nW244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nW258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX202*INDEX(Cost_Sub_Therapy_Y1,$I291,$C$4)+\nX216*INDEX(Cost_Sub_Therapy_Y2,$I291,$C$4)+\nX230*INDEX(Cost_Sub_Therapy_Y3,$I291,$C$4)+\nX244*INDEX(Cost_Sub_Therapy_Y4,$I291,$C$4)+\nX258*INDEX(Cost_Sub_Therapy_Y5,$I291,$C$4),0)","v":0},null,"Untreated",{"$f":"S291-K291","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nL217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nL231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nL245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nL259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nM217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nM231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nM245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nM259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nN217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nN231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nN245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nN259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nO217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nO231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nO245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nO259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nP217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nP231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nP245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nP259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS188*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nT217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nT231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nT245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nT259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nU217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nU231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nU245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nU259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nV217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nV231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nV245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nV259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nW217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nW231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nW245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nW259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX203*INDEX(Cost_Sub_Therapy_Y1,$I292,$C$4)+\nX217*INDEX(Cost_Sub_Therapy_Y2,$I292,$C$4)+\nX231*INDEX(Cost_Sub_Therapy_Y3,$I292,$C$4)+\nX245*INDEX(Cost_Sub_Therapy_Y4,$I292,$C$4)+\nX259*INDEX(Cost_Sub_Therapy_Y5,$I292,$C$4),0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nL218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nL232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nL246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nL260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nM218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nM232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nM246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nM260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nN218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nN232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nN246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nN260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nO218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nO232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nO246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nO260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nP218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nP232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nP246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nP260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS189*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nT218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nT232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nT246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nT260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nU218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nU232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nU246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nU260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nV218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nV232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nV246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nV260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nW218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nW232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nW246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nW260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX204*INDEX(Cost_Sub_Therapy_Y1,$I293,$C$4)+\nX218*INDEX(Cost_Sub_Therapy_Y2,$I293,$C$4)+\nX232*INDEX(Cost_Sub_Therapy_Y3,$I293,$C$4)+\nX246*INDEX(Cost_Sub_Therapy_Y4,$I293,$C$4)+\nX260*INDEX(Cost_Sub_Therapy_Y5,$I293,$C$4),0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nL219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nL233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nL247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nL261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nM219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nM233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nM247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nM261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nN219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nN233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nN247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nN261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nO219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nO233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nO247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nO261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nP219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nP233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nP247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nP261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS190*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nT219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nT233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nT247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nT261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nU219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nU233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nU247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nU261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nV219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nV233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nV247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nV261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nW219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nW233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nW247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nW261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX205*INDEX(Cost_Sub_Therapy_Y1,$I294,$C$4)+\nX219*INDEX(Cost_Sub_Therapy_Y2,$I294,$C$4)+\nX233*INDEX(Cost_Sub_Therapy_Y3,$I294,$C$4)+\nX247*INDEX(Cost_Sub_Therapy_Y4,$I294,$C$4)+\nX261*INDEX(Cost_Sub_Therapy_Y5,$I294,$C$4),0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nL220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nL234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nL248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nL262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nM220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nM234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nM248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nM262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nN220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nN234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nN248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nN262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nO220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nO234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nO248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nO262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nP220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nP234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nP248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nP262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS191*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nT220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nT234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nT248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nT262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nU220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nU234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nU248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nU262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nV220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nV234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nV248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nV262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nW220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nW234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nW248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nW262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX206*INDEX(Cost_Sub_Therapy_Y1,$I295,$C$4)+\nX220*INDEX(Cost_Sub_Therapy_Y2,$I295,$C$4)+\nX234*INDEX(Cost_Sub_Therapy_Y3,$I295,$C$4)+\nX248*INDEX(Cost_Sub_Therapy_Y4,$I295,$C$4)+\nX262*INDEX(Cost_Sub_Therapy_Y5,$I295,$C$4),0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nL221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nL235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nL249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nL263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nM221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nM235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nM249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nM263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nN221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nN235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nN249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nN263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nO221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nO235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nO249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nO263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nP221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nP235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nP249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nP263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS192*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nT221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nT235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nT249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nT263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nU221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nU235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nU249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nU263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nV221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nV235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nV249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nV263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nW221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nW235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nW249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nW263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX207*INDEX(Cost_Sub_Therapy_Y1,$I296,$C$4)+\nX221*INDEX(Cost_Sub_Therapy_Y2,$I296,$C$4)+\nX235*INDEX(Cost_Sub_Therapy_Y3,$I296,$C$4)+\nX249*INDEX(Cost_Sub_Therapy_Y4,$I296,$C$4)+\nX263*INDEX(Cost_Sub_Therapy_Y5,$I296,$C$4),0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nL222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nL236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nL250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nL264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nM222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nM236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nM250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nM264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nN222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nN236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nN250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nN264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nO222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nO236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nO250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nO264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nP222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nP236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nP250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nP264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS193*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nT222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nT236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nT250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nT264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nU222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nU236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nU250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nU264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nV222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nV236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nV250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nV264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nW222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nW236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nW250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nW264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX208*INDEX(Cost_Sub_Therapy_Y1,$I297,$C$4)+\nX222*INDEX(Cost_Sub_Therapy_Y2,$I297,$C$4)+\nX236*INDEX(Cost_Sub_Therapy_Y3,$I297,$C$4)+\nX250*INDEX(Cost_Sub_Therapy_Y4,$I297,$C$4)+\nX264*INDEX(Cost_Sub_Therapy_Y5,$I297,$C$4),0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nL223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nL237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nL251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nL265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nM223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nM237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nM251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nM265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nN223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nN237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nN251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nN265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nO223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nO237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nO251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nO265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nP223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nP237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nP251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nP265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS194*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nT223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nT237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nT251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nT265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nU223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nU237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nU251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nU265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nV223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nV237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nV251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nV265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nW223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nW237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nW251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nW265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX209*INDEX(Cost_Sub_Therapy_Y1,$I298,$C$4)+\nX223*INDEX(Cost_Sub_Therapy_Y2,$I298,$C$4)+\nX237*INDEX(Cost_Sub_Therapy_Y3,$I298,$C$4)+\nX251*INDEX(Cost_Sub_Therapy_Y4,$I298,$C$4)+\nX265*INDEX(Cost_Sub_Therapy_Y5,$I298,$C$4),0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nL224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nL238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nL252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nL266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nM224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nM238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nM252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nM266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nN224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nN238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nN252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nN266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nO224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nO238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nO252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nO266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nP224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nP238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nP252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nP266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS195*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nT224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nT238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nT252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nT266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nU224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nU238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nU252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nU266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nV224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nV238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nV252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nV266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nW224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nW238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nW252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nW266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX210*INDEX(Cost_Sub_Therapy_Y1,$I299,$C$4)+\nX224*INDEX(Cost_Sub_Therapy_Y2,$I299,$C$4)+\nX238*INDEX(Cost_Sub_Therapy_Y3,$I299,$C$4)+\nX252*INDEX(Cost_Sub_Therapy_Y4,$I299,$C$4)+\nX266*INDEX(Cost_Sub_Therapy_Y5,$I299,$C$4),0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nL225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nL239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nL253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nL267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nM225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nM239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nM253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nM267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nN225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nN239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nN253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nN267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nO225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nO239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nO253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nO267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nP225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nP239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nP253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nP267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS196*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nT225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nT239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nT253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nT267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nU225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nU239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nU253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nU267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nV225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nV239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nV253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nV267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nW225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nW239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nW253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nW267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX211*INDEX(Cost_Sub_Therapy_Y1,$I300,$C$4)+\nX225*INDEX(Cost_Sub_Therapy_Y2,$I300,$C$4)+\nX239*INDEX(Cost_Sub_Therapy_Y3,$I300,$C$4)+\nX253*INDEX(Cost_Sub_Therapy_Y4,$I300,$C$4)+\nX267*INDEX(Cost_Sub_Therapy_Y5,$I300,$C$4),0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nK197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nL212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nL226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nL240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nL254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nL268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nM212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nM226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nM240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nM254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nM268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nN212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nN226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nN240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nN254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nN268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nO212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nO226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nO240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nO254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nO268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nP212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nP226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nP240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nP254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nP268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nS197*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nT212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nT226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nT240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nT254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nT268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nU212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nU226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nU240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nU254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nU268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nV212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nV226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nV240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nV254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nV268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nW212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nW226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nW240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nW254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nW268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},{"$f":"IF(Include_Sub_Costs=\"Yes\",\nX212*INDEX(Cost_Sub_Therapy_Y1,$I301,$C$4)+\nX226*INDEX(Cost_Sub_Therapy_Y2,$I301,$C$4)+\nX240*INDEX(Cost_Sub_Therapy_Y3,$I301,$C$4)+\nX254*INDEX(Cost_Sub_Therapy_Y4,$I301,$C$4)+\nX268*INDEX(Cost_Sub_Therapy_Y5,$I301,$C$4),0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K290:K301)","v":0},{"$f":"SUM(L290:L301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S290:S301)","v":0},{"$f":"SUM(T290:T301)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA290:AA301)","v":0},{"$f":"SUM(AB290:AB301)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Non-Drug Cost Categories",null,null,null,null,{"$f":"INDEX(Admin_Freq,$I309,1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nK215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nK229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nK243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nK257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nL215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nL229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nL243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nL257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nM215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nM229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nM243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nM257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nN215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nN229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nN243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nN257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nO215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nO229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nO243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nO257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nP215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nP229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nP243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nP257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nS215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nS229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nS243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nS257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nT215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nT229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nT243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nT257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nU215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nU229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nU243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nU257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nV215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nV229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nV243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nV257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nW215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nW229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nW243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nW257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX201*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,1)+\nX215*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,2)+\nX229*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,3)+\nX243*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,4)+\nX257*INDEX(Cost_Administration,$I307,$C$4)*INDEX(Administration_frequency,$I307,5),\n0)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S307-K307","v":0},{"$f":"T307-L307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,2,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nK216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nK230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nK244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nK258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nL216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nL230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nL244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nL258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nM216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nM230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nM244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nM258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nN216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nN230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nN244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nN258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nO216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nO230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nO244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nO258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nP216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nP230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nP244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nP258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nS216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nS230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nS244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nS258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nT216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nT230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nT244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nT258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nU216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nU230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nU244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nU258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nV216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nV230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nV244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nV258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nW216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nW230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nW244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nW258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX202*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,1)+\nX216*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,2)+\nX230*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,3)+\nX244*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,4)+\nX258*INDEX(Cost_Administration,$I308,$C$4)*INDEX(Administration_frequency,$I308,5),\n0)","v":0},null,"Untreated",{"$f":"S308-K308","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,3,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nK217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nK231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nK245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nK259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nL217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nL231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nL245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nL259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nM217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nM231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nM245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nM259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nN217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nN231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nN245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nN259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nO217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nO231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nO245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nO259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nP217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nP231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nP245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nP259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nS217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nS231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nS245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nS259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nT217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nT231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nT245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nT259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nU217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nU231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nU245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nU259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nV217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nV231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nV245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nV259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nW217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nW231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nW245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nW259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX203*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,1)+\nX217*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,2)+\nX231*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,3)+\nX245*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,4)+\nX259*INDEX(Cost_Administration,$I309,$C$4)*INDEX(Administration_frequency,$I309,5),\n0)","v":0},null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nK218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nK232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nK246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nK260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nL218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nL232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nL246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nL260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nM218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nM232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nM246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nM260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nN218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nN232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nN246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nN260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nO218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nO232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nO246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nO260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nP218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nP232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nP246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nP260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nS218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nS232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nS246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nS260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nT218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nT232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nT246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nT260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nU218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nU232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nU246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nU260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nV218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nV232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nV246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nV260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nW218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nW232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nW246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nW260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX204*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,1)+\nX218*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,2)+\nX232*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,3)+\nX246*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,4)+\nX260*INDEX(Cost_Administration,$I310,$C$4)*INDEX(Administration_frequency,$I310,5),\n0)","v":0},null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nK219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nK233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nK247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nK261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nL219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nL233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nL247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nL261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nM219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nM233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nM247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nM261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nN219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nN233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nN247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nN261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nO219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nO233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nO247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nO261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nP219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nP233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nP247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nP261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nS219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nS233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nS247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nS261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nT219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nT233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nT247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nT261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nU219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nU233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nU247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nU261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nV219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nV233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nV247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nV261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nW219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nW233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nW247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nW261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX205*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,1)+\nX219*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,2)+\nX233*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,3)+\nX247*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,4)+\nX261*INDEX(Cost_Administration,$I311,$C$4)*INDEX(Administration_frequency,$I311,5),\n0)","v":0},null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nK220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nK234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nK248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nK262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nL220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nL234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nL248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nL262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nM220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nM234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nM248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nM262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nN220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nN234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nN248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nN262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nO220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nO234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nO248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nO262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nP220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nP234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nP248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nP262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nS220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nS234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nS248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nS262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nT220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nT234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nT248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nT262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nU220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nU234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nU248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nU262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nV220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nV234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nV248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nV262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nW220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nW234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nW248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nW262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX206*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,1)+\nX220*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,2)+\nX234*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,3)+\nX248*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,4)+\nX262*INDEX(Cost_Administration,$I312,$C$4)*INDEX(Administration_frequency,$I312,5),\n0)","v":0},null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nK221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nK235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nK249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nK263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nL221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nL235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nL249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nL263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nM221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nM235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nM249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nM263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nN221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nN235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nN249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nN263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nO221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nO235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nO249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nO263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nP221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nP235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nP249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nP263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nS221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nS235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nS249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nS263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nT221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nT235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nT249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nT263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nU221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nU235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nU249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nU263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nV221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nV235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nV249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nV263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nW221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nW235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nW249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nW263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX207*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,1)+\nX221*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,2)+\nX235*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,3)+\nX249*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,4)+\nX263*INDEX(Cost_Administration,$I313,$C$4)*INDEX(Administration_frequency,$I313,5),\n0)","v":0},null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nK222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nK236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nK250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nK264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nL222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nL236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nL250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nL264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nM222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nM236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nM250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nM264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nN222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nN236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nN250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nN264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nO222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nO236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nO250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nO264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nP222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nP236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nP250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nP264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nS222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nS236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nS250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nS264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nT222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nT236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nT250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nT264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nU222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nU236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nU250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nU264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nV222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nV236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nV250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nV264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nW222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nW236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nW250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nW264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX208*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,1)+\nX222*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,2)+\nX236*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,3)+\nX250*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,4)+\nX264*INDEX(Cost_Administration,$I314,$C$4)*INDEX(Administration_frequency,$I314,5),\n0)","v":0},null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nK223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nK237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nK251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nK265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nL223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nL237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nL251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nL265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nM223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nM237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nM251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nM265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nN223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nN237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nN251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nN265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nO223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nO237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nO251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nO265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nP223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nP237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nP251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nP265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nS223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nS237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nS251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nS265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nT223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nT237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nT251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nT265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nU223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nU237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nU251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nU265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nV223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nV237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nV251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nV265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nW223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nW237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nW251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nW265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX209*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,1)+\nX223*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,2)+\nX237*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,3)+\nX251*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,4)+\nX265*INDEX(Cost_Administration,$I315,$C$4)*INDEX(Administration_frequency,$I315,5),\n0)","v":0},null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nK224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nK238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nK252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nK266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nL224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nL238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nL252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nL266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nM224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nM238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nM252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nM266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nN224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nN238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nN252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nN266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nO224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nO238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nO252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nO266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nP224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nP238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nP252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nP266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nS224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nS238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nS252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nS266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nT224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nT238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nT252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nT266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nU224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nU238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nU252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nU266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nV224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nV238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nV252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nV266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nW224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nW238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nW252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nW266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX210*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,1)+\nX224*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,2)+\nX238*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,3)+\nX252*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,4)+\nX266*INDEX(Cost_Administration,$I316,$C$4)*INDEX(Administration_frequency,$I316,5),\n0)","v":0},null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nK225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nK239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nK253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nK267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nL225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nL239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nL253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nL267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nM225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nM239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nM253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nM267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nN225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nN239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nN253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nN267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nO225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nO239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nO253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nO267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nP225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nP239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nP253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nP267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nS225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nS239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nS253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nS267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nT225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nT239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nT253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nT267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nU225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nU239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nU253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nU267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nV225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nV239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nV253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nV267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nW225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nW239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nW253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nW267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX211*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,1)+\nX225*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,2)+\nX239*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,3)+\nX253*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,4)+\nX267*INDEX(Cost_Administration,$I317,$C$4)*INDEX(Administration_frequency,$I317,5),\n0)","v":0},null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nK212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nK226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nK240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nK254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nK268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nL212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nL226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nL240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nL254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nL268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nM212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nM226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nM240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nM254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nM268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nN212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nN226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nN240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nN254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nN268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nO212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nO226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nO240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nO254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nO268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nP212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nP226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nP240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nP254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nP268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nS212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nS226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nS240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nS254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nS268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nT212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nT226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nT240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nT254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nT268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nU212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nU226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nU240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nU254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nU268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nV212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nV226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nV240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nV254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nV268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nW212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nW226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nW240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nW254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nW268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},{"$f":"IF(Include_Admin_Costs=\"Yes\",\nX212*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,1)+\nX226*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,2)+\nX240*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,3)+\nX254*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,4)+\nX268*INDEX(Cost_Administration,$I318,$C$4)*INDEX(Administration_frequency,$I318,5),\n0)","v":0},null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K307:K318)","v":0},{"$f":"SUM(L307:L318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S307:S318)","v":0},{"$f":"SUM(T307:T318)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA307:AA318)","v":0},{"$f":"SUM(AB307:AB318)","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs",null,null,null,null,null,null,null,"Testing Costs"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"No \", J307)","v":"No Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,K323,$C$4)*INDEX(Testing_Eligibility_Size,K323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,L323,$C$4)*INDEX(Testing_Eligibility_Size,L323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,M323,$C$4)*INDEX(Testing_Eligibility_Size,M323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,N323,$C$4)*INDEX(Testing_Eligibility_Size,N323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,O323,$C$4)*INDEX(Testing_Eligibility_Size,O323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_Reference,P323,$C$4)*INDEX(Testing_Eligibility_Size,P323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"R307","v":"Drug Under Review"},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,S323,$C$4)*INDEX(Testing_Eligibility_Size,S323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,T323,$C$4)*INDEX(Testing_Eligibility_Size,T323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,U323,$C$4)*INDEX(Testing_Eligibility_Size,U323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,V323,$C$4)*INDEX(Testing_Eligibility_Size,V323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,W323,$C$4)*INDEX(Testing_Eligibility_Size,W323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<4,0,1)","v":0},{"$f":"IF(Include_Testing_Costs=\"Yes\",INDEX(Testing_Uptake_New_Drug,X323,$C$4)*INDEX(Testing_Eligibility_Size,X323,$C$4)*INDEX(Testing_Costs,1,$C$4),0)*IF(Switch_TH<5,0,1)","v":0},null,{"$f":"Z307","v":"Drug Under Review"},{"$f":"S325-K325","v":0},{"$f":"T325-L325","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Prevalence or incidence based approach"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Patient Numbers",null,null,null,null,null,null,null,"Patient Numbers"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K23,K186)","v":0},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L23,L186)","v":0},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P23,P186)","v":0},null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S23,S186)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",P24,P187)","v":0},null,"Untreated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",N31,N194)","v":0},0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K34,K197)","v":0},0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K332:K343)","v":0},{"$f":"SUM(L332:L343)","v":0},0,0,0,{"$f":"SUM(P332:P343)","v":0},null,"Total",{"$f":"SUM(S332:S343)","v":0},{"$f":"SUM(T332:T343)","v":0},0,0,0,{"$f":"SUM(X332:X343)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs",null,null,null,null,null,null,null,"Drug Costs+Subsequent Therapy Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K111,K274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S111,S274)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348-K348","v":0},{"$f":"T348-L348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S349-K349","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",M116,M279)","v":0},0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",0,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",L123,L286)","v":0},0,0,0,0,null,"Total",0,0,0,0,0,0,null,"Total",{"$f":"SUM(AA348:AA359)","v":0},{"$f":"SUM(AB348:AB359)","v":0},{"$f":"SUM(AC348:AC359)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(K348:K359)","v":0},{"$f":"SUM(L348:L359)","v":0},0,0,0,0,null,"check",{"$f":"SUM(S348:S359)","v":0},0,0,0,0,0,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA123,AA286)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,null,"Subsequent Therapy Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K128,K290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S128,S290)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S365-K365","v":0},{"$f":"T365-L365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S366-K366","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K365:K376)","v":0},{"$f":"SUM(L365:L376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S365:S376)","v":0},{"$f":"SUM(T365:T376)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA365:AA376)","v":0},{"$f":"SUM(AB365:AB376)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K140,K302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S140,S302)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA140,AA302)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,null,"Administration Costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K145,K307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S145,S307)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S382-K382","v":0},{"$f":"T382-L382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S383-K383","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K382:K393)","v":0},{"$f":"SUM(L382:L393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S382:S393)","v":0},{"$f":"SUM(T382:T393)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(AB382:AB393)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K157,K319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S157,S319)","v":0},0,0,0,0,0,null,null,{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",AA157,AA319)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,null,"Testing costs",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",K163,K325)","v":0},0,0,0,0,0,null,{"$f":"R325","v":"Drug Under Review"},{"$f":"IF(Switch_Prev_Incidence=\"Prevalence\",S163,S325)","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S399-K399","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K399:K399)","v":0},{"$f":"SUM(L399:L399)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S399:S399)","v":0},{"$f":"SUM(T399:T399)","v":0},0,0,0,{"$f":"SUM(X399:X399)","v":0},null,"Total",{"$f":"SUM(AA399:AA399)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,null,"Total (by drug no testing costs)",null,null,null,null,null,null,"Drug Cost Totals + Admin Costs"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"K348+K365+K382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S348+S365+S382","v":0},0,0,0,0,0,null,{"$f":"IF(Name_DUR=\"\",\"Drug Under Review\",Name_DUR)","v":"Drug Under Review"},{"$f":"S404-K404","v":0},{"$f":"T404-L404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Untreated",0,0,0,0,0,0,null,"Untreated",0,0,0,0,0,0,null,"Untreated",{"$f":"S405-K405","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug1=\"\",\"Drug 1\",Namedrug1)","v":"Drug 1"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug2=\"\",\"Drug 2\",Namedrug2)","v":"Drug 2"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug3=\"\",\"Drug 3\",Namedrug3)","v":"Drug 3"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug4=\"\",\"Drug 4\",Namedrug4)","v":"Drug 4"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug5=\"\",\"Drug 5\",Namedrug5)","v":"Drug 5"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug6=\"\",\"Drug 6\",Namedrug6)","v":"Drug 6"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug7=\"\",\"Drug 7\",Namedrug7)","v":"Drug 7"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug8=\"\",\"Drug 8\",Namedrug8)","v":"Drug 8"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug9=\"\",\"Drug 9\",Namedrug9)","v":"Drug 9"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0,null,{"$f":"IF(Namedrug10=\"\",\"Drug 10\",Namedrug10)","v":"Drug 10"},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K404:K415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(S404:S415)","v":0},0,0,0,0,0,null,"Total",{"$f":"SUM(AA404:AA415)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Total (disaggregated including testing)",null,null,null,null,null,null,null,"Total (disaggregated including testing)"]
[null,null,null,null,null,null,null,null,null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Baseline","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,"Drug cost",{"$f":"K360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S360","v":0},0,0,0,0,0,null,"Drug cost",{"$f":"S420-K420","v":0},{"$f":"T420-L420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Subsequent therapy costs",{"$f":"K377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S377","v":0},0,0,0,0,0,null,"Subsequent therapy costs",{"$f":"S421-K421","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Administration costs",{"$f":"K394","v":0},0,0,0,0,0,null,"Administration costs",{"$f":"S394","v":0},0,0,0,0,0,null,"Administration costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Testing costs",{"$f":"K400","v":0},0,0,0,0,0,null,"Testing costs",{"$f":"S400","v":0},0,0,0,0,0,null,"Testing costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K420:K423)","v":0},{"$f":"SUM(L420:L423)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(S420:S423)","v":0},{"$f":"SUM(T420:T423)","v":0},0,0,0,{"$f":"SUM(X420:X423)","v":0},null,"Total",{"$f":"SUM(AA420:AA423)","v":0},{"$f":"SUM(AB420:AB423)","v":0},0,0,0,0]

{"sheet":"Dropdowns","index":26,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[[22,1,22,11]]}
[null,null,null,null,0,null,"pan Canadian"]
[null,"Prevalence",{"$f":"IF(Switch_Prev_Incidence=\"prevalence\",1,0)","v":0},null,1,null,"Newfoundland and Labrador",null,null,null,null,"Yes"]
[null,"Incidence",null,null,2,null,"Prince Edward Island",null,null,null,null,"No"]
[null,"Incidence with bolus of prevalent patients",null,null,3,null,"Nova Scotia",null,null,null,null,"No"]
[null,"Incidence derived using prevalence",null,null,4,null,"New Brunswick",null,null,null,null,"No"]
[null,null,null,null,5,null,"Ontario"]
[null,"Yes",null,null,6,null,"Manitoba"]
[null,"No",null,null,7,null,"Saskatchewan"]
[null,null,null,null,8,null,"Alberta"]
[null,"Oncology",null,null,9,null,"British Columbia"]
[null,"Non-oncology",null,null,10,null,"NIHB"]
[]
[null,"Oral/take home"]
[null,"Intravenous"]
[]
[null,"g"]
[null,"mg"]
[null,"mcg"]
[null,"single dose (e.g., prefilled pen)"]
[null,"other"]
[]
[]
[null,"Defaults"]
[null,"pan Canadian",null,null,3]
[null,"Yes",null,null,4]
[null,"Yes",null,null,5]
[null,"No"]
[null,"No"]
[null,"Note these 0s are required for resetting defaults"]
[null,0]
[null,0]
[null,0]
[null,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data store","index":27,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Population size","Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
["Unadjusted",{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!B$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":538605},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!C$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":173787},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!D$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":1058694},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!E$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":834691},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!F$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":15608369},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!G$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":1454902},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!H$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":1209107},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!I$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":4695290},{"$f":"INDEX('NIHB and pop calcs, sequential'!$A$50:$AH$53,4,MATCH('Data store'!J$1,'NIHB and pop calcs, sequential'!$A$50:$AH$50,0))","v":5519013},"Not applicable-captured in unadjusted estimates"]
["Non-oncology",{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!B$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":524221.1968790883},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!C$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":169145.90310529259},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!D$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":1030420.8757971231},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!E$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":812400.02421849605},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!F$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":15482499},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!G$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":1289047},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!H$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":1043760},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!I$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":4563494},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!J$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":5501116},{"$f":"INDEX(Range_Table1_NonOncPopSize,4,MATCH('Data store'!K$1,'NIHB and pop calcs, sequential'!$A$92:$AT$92,0))","v":833142}]
["Onc, oral/takehome",{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!B$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":524221.1968790883},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!C$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":169145.90310529259},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!D$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":1030420.8757971231},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!E$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":812400.02421849605},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!F$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":15482531},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!G$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":1289047},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!H$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":1209107},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!I$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":4695290},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!J$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":5501116},{"$f":"INDEX(Range_Table3_OncologyTakeHome,4,MATCH('Data store'!K$1,'NIHB and pop calcs, sequential'!$A$134:$AT$134,0))","v":535916}]
["Onc, oral/intravenous",{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!B$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":538605},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!C$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":173787},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!D$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":1058694},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!E$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":834691},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!F$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":15608369},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!G$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":1454902},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!H$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":1209107},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!I$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":4695290},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!J$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":5519013},{"$f":"INDEX(Range_Table2_OncIVPopSize,4,MATCH('Data store'!K$1,'NIHB and pop calcs, sequential'!$A$113:$AT$113,0))","v":0}]
["Population growth rate",{"$f":"INDEX(Range_GrowthRates,MATCH(B$1,'Growth Rate'!$P$11:$P$24,0),2)","v":5.1098133867071294E-3},{"$f":"INDEX(Range_GrowthRates,MATCH(C$1,'Growth Rate'!$P$11:$P$24,0),2)","v":2.6926114824698533E-2},{"$f":"INDEX(Range_GrowthRates,MATCH(D$1,'Growth Rate'!$P$11:$P$24,0),2)","v":2.0141349228706029E-2},{"$f":"INDEX(Range_GrowthRates,MATCH(E$1,'Growth Rate'!$P$11:$P$24,0),2)","v":1.7578632388061788E-2},{"$f":"INDEX(Range_GrowthRates,MATCH(F$1,'Growth Rate'!$P$11:$P$24,0),2)","v":1.6962343260415125E-2},{"$f":"INDEX(Range_GrowthRates,MATCH(G$1,'Growth Rate'!$P$11:$P$24,0),2)","v":1.4877356678884457E-2},{"$f":"INDEX(Range_GrowthRates,MATCH(H$1,'Growth Rate'!$P$11:$P$24,0),2)","v":9.3638254685812772E-3},{"$f":"INDEX(Range_GrowthRates,MATCH(I$1,'Growth Rate'!$P$11:$P$24,0),2)","v":1.852871994125127E-2},{"$f":"INDEX(Range_GrowthRates,MATCH(J$1,'Growth Rate'!$P$11:$P$24,0),2)","v":1.8982951176169771E-2},2.1999999999999999E-2,"NIHB % change from2022 to 2023. Source: https://www.sac-isc.gc.ca/eng/1713194236054/1713194280612"]
["% of population",{"$f":"'Inputs-Market Size'!H21/'Inputs-Market Size'!$F$21","v":1.6775510437279689E-2},{"$f":"'Inputs-Market Size'!I21/'Inputs-Market Size'!$F$21","v":5.4128083333120289E-3},{"$f":"'Inputs-Market Size'!J21/'Inputs-Market Size'!$F$21","v":3.2974317443925295E-2},{"$f":"'Inputs-Market Size'!K21/'Inputs-Market Size'!$F$21","v":2.5997470469831176E-2},{"$f":"'Inputs-Market Size'!L21/'Inputs-Market Size'!$F$21","v":0.49545375488872595},{"$f":"'Inputs-Market Size'!M21/'Inputs-Market Size'!$F$21","v":4.1250566614595995E-2},{"$f":"'Inputs-Market Size'!N21/'Inputs-Market Size'!$F$21","v":3.8692420716757665E-2},{"$f":"'Inputs-Market Size'!O21/'Inputs-Market Size'!$F$21","v":0.15025315052115742},{"$f":"'Inputs-Market Size'!P21/'Inputs-Market Size'!$F$21","v":0.17604024679675748},{"$f":"'Inputs-Market Size'!Q21/'Inputs-Market Size'!$F$21","v":1.7149753777657314E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Newfoundland and Labrador","Prince Edward Island","Nova Scotia","New Brunswick","Ontario","Manitoba","Saskatchewan","Alberta","British Columbia","NIHB"]
["Code",1,2,3,4,5,6,7,8,9,10]

{"sheet":"NIHB pop data 2023","index":28,"n_rows":48,"n_cols":54,"rows_kept":48,"cut":false,"hidden":false,"merged":[[18,0,18,1],[2,2,2,4],[2,5,2,7],[2,32,2,34],[2,35,2,37],[3,0,3,1],[4,0,17,0]]}
["NIHB Population Size 2022/2023 Annual report. Pop size in March 2023. Source: https://www.sac-isc.gc.ca/eng/1713194236054/1713194280612#sec2"]
[]
[null,null,"Atlantic",null,null,"QC",null,null,null,"ON",null,null,"MB",null,null,"SK",null,null,"AB",null,null,"BC",null,null,"YK",null,null,"NWT",null,null,"Nunavut",null,"Total of all regions (from report)",null,null,"Total of all regions (sum check)"]
[null,null,"Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female","Total","Male","Female"]
["Age group","0-4",2218,1184,1034,2237,1178,1059,5611,2905,2706,5654,2923,2731,6974,3591,3383,5551,2858,2693,226,115,111,190,90,100,822,451,371,3151,1592,1559,32634,16887,15747,{"$f":"SUM(C5,F5,I5,L5,O5,R5,U5,X5,AA5,AD5)","v":32634},16887,15747]
[null,"5-9",3873,1953,1920,5101,2651,2450,12897,6618,6279,15014,7708,7306,14146,7154,6992,11415,5831,5584,574,291,283,408,206,202,1705,863,842,4220,2161,2059,69353,35436,33917,69353,35436,33917]
[null,"10-14",5047,2522,2525,6051,3091,2960,16490,8349,8141,17174,8724,8450,16872,8568,8304,13904,7139,6765,819,402,417,487,250,237,2036,1066,970,4129,2104,2025,83009,42215,40794,83009,42215,40794]
[null,"15-19",5137,2667,2470,6303,3266,3037,17359,8981,8378,16711,8455,8256,16850,8457,8393,13425,6728,6697,970,473,497,515,271,244,2064,1056,1008,3799,1939,1860,83133,42293,40840,83133,42293,40840]
[null,"20-24",5261,2682,2579,6120,3076,3044,17803,8997,8806,15028,7680,7348,15363,7795,7568,11985,6169,5816,1351,689,662,557,298,259,2004,969,1035,3387,1756,1631,78859,40111,38748,78859,40111,38748]
[null,"25-29",5511,2736,2775,6797,3444,3353,19220,9754,9466,15106,7732,7374,15120,7506,7614,12045,6220,5825,1485,777,708,644,323,321,2592,1337,1255,3163,1559,1604,81683,41388,40295,81683,41388,40295]
[null,"30-34",5489,2795,2694,6695,3399,3296,18743,9462,9281,14482,7232,7250,15022,7608,7414,11479,5797,5682,1593,799,794,641,321,320,2809,1400,1409,3016,1545,1471,79969,40358,39611,79969,40358,39611]
[null,"35-39",4805,2443,2362,5847,2863,2984,16217,8173,8044,11522,5829,5693,12323,6169,6154,9629,4840,4789,1601,809,792,603,320,283,2335,1170,1165,2426,1199,1227,67308,33815,33493,67308,33815,33493]
[null,"40-44",4582,2237,2345,5380,2738,2642,14946,7225,7721,9599,4824,4775,10106,5113,4993,8031,3898,4133,1453,733,720,530,266,264,1925,979,946,2001,1017,984,58553,29030,29523,58553,29030,29523]
[null,"45-49",4421,2201,2220,4971,2446,2525,13904,6910,6994,9046,4523,4523,8962,4428,4534,7036,3456,3580,1277,620,657,459,239,220,1665,793,872,1700,839,861,53441,26455,26986,53441,26455,26986]
[null,"50-54",4861,2417,2444,5077,2477,2600,14569,7069,7500,9015,4344,4671,8802,4272,4530,6648,3217,3431,1310,620,690,531,287,244,1940,980,960,1738,851,887,54491,26534,27957,54491,26534,27957]
[null,"55-59",4681,2212,2469,5392,2497,2895,14559,7070,7489,8321,4046,4275,7789,3687,4102,6092,2860,3232,1274,569,705,650,332,318,1793,854,939,1579,764,815,52130,24891,27239,52130,24891,27239]
[null,"60-64",4149,1914,2235,5007,2372,2635,13680,6322,7358,6705,3182,3523,6229,2886,3343,5019,2291,2728,1104,474,630,582,272,310,1526,689,837,1061,508,553,45062,20910,24152,45062,20910,24152]
[null,"65+",9542,4199,5343,12291,5055,7236,32704,13517,19187,12455,5382,7073,10769,4520,6249,9521,3890,5631,2860,1063,1797,1055,431,624,3017,1302,1715,2048,971,1077,96262,40330,55932,96262,40330,55932]
["Total",null,69589,34162,35415,83279,40553,42716,228734,111352,117350,165855,82584,83248,165347,81754,83573,131796,65194,66586,17897,8434,9463,7852,3906,3946,28233,13909,14324,37418,18805,18613,936006,460653,475234,936000,460653,475234]
[null,null,null,null,null,{"$f":"SUM(F5:F18)","v":83269},{"$f":"SUM(G5:G18)","v":40553},42716,228702,111352,117350,165832,82584,83248,165327,81754,83573,131780,65194,66586,17897,8434,9463,7852,3906,3946,28233,13909,14324,37418,18805,18613,935887,460653,475234,{"$f":"SUM(AJ5:AJ18)","v":935887},460653,475234]
["Atlantic Adjustment"]
["Atlantic Calculation","Population size","Weighted"]
["Newfoundland and Labrador",{"$f":"'NIHB and pop calcs, sequential'!E12","v":538605},{"$f":"B23/$B$27","v":0.2066965054952899}]
["PEI",{"$f":"'NIHB and pop calcs, sequential'!H12","v":173787},{"$f":"B24/$B$27","v":6.6692967203256459E-2}]
["Nova Scotia",{"$f":"'NIHB and pop calcs, sequential'!K12","v":1058694},0.4062872609590153]
["New Brunswick",{"$f":"'NIHB and pop calcs, sequential'!N12","v":834691},0.32032326634243835]
["Total",{"$f":"SUM(B23:B26)","v":2605777},{"$f":"SUM(C23:C26)","v":1}]
[]
["NIHB population (Atlantic population, by jurisdiction)"]
["Geography","Canada",0,0,"Newfoundland and Labrador",0,0,"Prince Edward Island",0,0,"Nova Scotia",0,0,"New Brunswick",0,0,"Quebec",0,0,"Ontario",0,0,"Manitoba",0,0,"Saskatchewan",0,0,"Alberta",0,0,"British Columbia",0,0,"Yukon",0,0,"Northwest Territories 8",0,0,"Nunavut 8",0,0,null,"Check Atlantic",null,null,null,null,null,null,"Pan Can check"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+",null,"Total - gender","Men+","Women+"]
["Age group 3 6",2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[0,"Persons",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0 to 4 years",{"$f":"SUM(E34,H34,K34,N34,Q34,T34,W34,Z34,,AC34,AF34,AI34,AL34,AO34)","v":32634},{"$f":"SUM(F34,I34,L34,O34,R34,U34,X34,AA34,,AD34,AG34,AJ34,AM34,AP34)","v":16887},15747,{"$f":"C5*$C$23","v":458.45284918855299},{"$f":"D5*$C$23","v":244.72866250642323},213.72418668212975,{"$f":"C5*$C$24","v":147.92500125682284},{"$f":"D5*$C$24","v":78.964473168655644},68.96052808816718,{"$f":"C5*$C$25","v":901.1451448070959},{"$f":"D5*$C$25","v":481.04411697547408},420.10102783162182,{"$f":"C5*$C$26","v":710.47700474752821},{"$f":"D5*$C$26","v":379.26274734944701},331.21425739808126,{"$f":"F5","v":2237},{"$f":"G5","v":1178},1059,5611,2905,2706,5654,2923,2731,6974,3591,3383,5551,2858,2693,226,115,{"$f":"W5","v":111},190,90,100,822,451,371,3151,1592,1559,null,{"$f":"SUM(E34,H34,K34,N34)","v":2218},{"$f":"SUM(F34,I34,L34,O34)","v":1184},1034,{"$f":"IF(AS34=C5,TRUE)","v":true},{"$f":"IF(AT34=D5,TRUE)","v":true},true,null,{"$f":"IF(B34=AG5,TRUE)","v":true},{"$f":"IF(C34=AH5,TRUE)","v":true},true]
["5 to 9 years",{"$f":"SUM(E35,H35,K35,N35,Q35,T35,W35,Z35,,AC35,AF35,AI35,AL35,AO35)","v":69353},35436,33917,{"$f":"C6*$C$23","v":800.53556578325777},403.67827523230119,396.85729055095658,{"$f":"C6*$C$24","v":258.30186197821229},130.25136494795987,128.05049703025242,{"$f":"C6*$C$25","v":1573.5505616942662},793.47902065295682,780.07154104130939,{"$f":"C6*$C$26","v":1240.6120105442637},625.59133916678206,615.02067137748168,{"$f":"F6","v":5101},2651,2450,12897,6618,6279,15014,7708,7306,14146,7154,6992,11415,5831,5584,574,291,283,408,206,202,1705,863,842,4220,2161,2059,null,{"$f":"SUM(E35,H35,K35,N35)","v":3873},1952.9999999999998,1920.0000000000002,{"$f":"IF(AS35=C6,TRUE)","v":true},true,true,null,{"$f":"IF(B35=AG6,TRUE)","v":true},true,true]
["10 to 14 years",83009,42215,40794,1043.1972632347281,521.2885868591211,521.908676375607,336.59940547483535,168.1996632866128,168.39974218822255,2050.5318060601503,1024.6564721386367,1025.8753339215136,1616.6715252302863,807.85527771562954,808.81624751465688,6051,3091,2960,16490,8349,8141,17174,8724,8450,16872,8568,8304,13904,7139,6765,819,402,417,487,250,237,2036,1066,970,4129,2104,2025,null,5047,2522,2525,true,true,true,null,true,true,true]
["15 to 19 years",83133,42293,40840,1061.7999487293041,551.25958015593812,510.54036857336604,342.60177252312843,177.87014353108498,164.73162899204345,2087.0976595464617,1083.5681249776937,1003.5295345687678,1645.5006192011058,854.30215133528304,791.19846786582275,6303,3266,3037,17359,8981,8378,16711,8455,8256,16850,8457,8393,13425,6728,6697,970,473,497,515,271,244,2064,1056,1008,3799,1939,1860,null,5137,2667,2470,true,true,true,null,true,true,true]
["20 to 24 years",78859,40111,38748,1087.4303154107201,554.36002773836753,533.07028767235261,350.87170045633223,178.87053803913383,172.0011624171984,2137.4772799053794,1089.662433892079,1047.8148460133004,1685.2207042275681,859.10700033041962,826.11370389714853,6120,3076,3044,17803,8997,8806,15028,7680,7348,15363,7795,7568,11985,6169,5816,1351,689,662,557,298,259,2004,969,1035,3387,1756,1631,null,5261,2682,2579,true,true,true,null,true,true,true]
["25 to 29 years",81683,41388,40295,1139.1044417845426,565.52163903511314,573.58280274942945,367.54494225714637,182.47195826810966,185.07298398903669,2239.0490951451334,1111.6019459838658,1127.4471491612674,1765.3015208131778,876.40445671291138,888.89706410026645,6797,3444,3353,19220,9754,9466,15106,7732,7374,15120,7506,7614,12045,6220,5825,1485,777,708,644,323,321,2592,1337,1255,3163,1559,1604,null,5511,2736,2775,true,true,true,null,true,true,true]
["30 to 34 years",79969,40358,39611,1134.5571186636462,577.71673285933525,556.84038580431093,366.07769697867468,186.40684333310179,179.67085364557289,2230.1107754040349,1135.5728943804477,1094.5378810235873,1758.2544089536441,895.30352942711522,862.95087952652887,6695,3399,3296,18743,9462,9281,14482,7232,7250,15022,7608,7414,11479,5797,5682,1593,799,794,641,321,320,2809,1400,1409,3016,1545,1471,null,5489,2795,2694,true,true,true,null,true,true,true]
["35 to 39 years",67308,33815,33493,993.17670890486795,504.95956292499324,488.21714597987472,320.45970741164729,162.93091887755554,157.52878853409175,1952.2102889080686,992.55977852287435,959.65051038519414,1539.1532947754163,782.54973967457693,756.60355510083934,5847,2863,2984,16217,8173,8044,11522,5829,5693,12323,6169,6154,9629,4840,4789,1601,809,792,603,320,283,2335,1170,1165,2426,1199,1227,null,4805,2443,2362,true,true,true,null,true,true,true]
["40 to 44 years",58553,29030,29523,947.08338817941831,462.38008279296349,484.70330538645482,305.58717572532112,149.1921676336847,156.39500809163638,1861.6082297142082,908.86460276531716,952.74362694889089,1467.7212063810525,716.56314680803462,751.15805957301791,5380,2738,2642,14946,7225,7721,9599,4824,4775,10106,5113,4993,8031,3898,4133,1453,733,720,530,266,264,1925,979,946,2001,1017,984,null,4582,2237,2345,true,true,true,null,true,true,true]
["45 to 49 years",53441,26455,26986,913.80525079467668,454.93900859513303,458.86624219954359,294.84960800559679,146.79122081436748,148.05838719122934,1796.1959806998066,894.23826137079266,901.95771932901391,1416.1491604999198,705.03150921970678,711.11765128021318,4971,2446,2525,13904,6910,6994,9046,4523,4523,8962,4428,4534,7036,3456,3580,1277,620,657,459,239,220,1665,793,872,1700,839,861,null,4421,2201,2220,true,true,true,null,true,true,true]
["50 to 54 years",54491,26534,27957,1004.7517132126042,499.58545378211568,505.16625943048848,324.19451357502965,161.19690173027087,162.99761184475878,1974.9623755217733,981.99630973794001,992.96606578383341,1557.0913976905929,774.22133474967347,782.8700629409193,5077,2477,2600,14569,7069,7500,9015,4344,4671,8802,4272,4530,6648,3217,3431,1310,620,690,531,287,244,1940,980,960,1738,851,887,null,4861,2417,2444,true,true,true,null,true,true,true]
["55 to 59 years",52130,24891,27239,967.54634222345203,457.21267015558124,510.33367206787074,312.18977947844348,147.5248434536033,164.66493602484019,1901.8306685491507,898.70742124134188,1003.1232473078088,1499.4332097489539,708.55506514947365,790.87814459948027,5392,2497,2895,14559,7070,7489,8321,4046,4275,7789,3687,4102,6092,2860,3232,1274,569,705,650,332,318,1793,854,939,1579,764,815,null,4681,2212,2469,true,true,true,null,true,true,true]
["60 to 64 years",45062,20910,24152,857.58380129995783,395.61711151798488,461.96668978197289,276.70912092631107,127.65033922703286,149.0587816992782,1685.6858457189544,777.63381747555525,908.05202824339915,1329.0212320547766,613.098731779427,715.92250027534976,5007,2372,2635,13680,6322,7358,6705,3182,3523,6229,2886,3343,5019,2291,2728,1104,474,630,582,272,310,1526,689,837,1061,508,553,null,4149,1914,2235,true,true,true,null,true,true,true]
["65+",96262,40330,55932,1972.2980554360561,867.91862657472223,1104.379428861334,636.38429305347313,280.04376928647389,356.34052376699924,3876.7930440709238,1706.0002087669052,2170.7928353040188,3056.5246074395468,1345.0373953718986,1711.4872120676482,12291,5055,7236,32704,13517,19187,12455,5382,7073,10769,4520,6249,9521,3890,5631,2860,1063,1797,1055,431,624,3017,1302,1715,2048,971,1077,null,9542,4199,5343,true,true,true,null,true,true,true]
["Total",{"$f":"AG19","v":936006},460653,475234,14383.803120911729,7061.1660207300938,7320.1567421156915,4641.0968947074134,2278.3651455976474,2361.9314335033273,28273.124202876916,13879.58540888188,14388.663346863526,22290.975781503941,10942.88342479038,11344.248477517454,{"$f":"F19","v":83279},40553,42716,228734,111352,117350,165855,82584,83248,165347,81754,83573,131796,65194,66586,17897,8434,9463,7852,3906,3946,28233,13909,14324,37418,18805,18613,null,69589,34162,35415,true,true,true,null,true,true,true]

{"sheet":"NIHB and pop calcs, sequential","index":29,"n_rows":152,"n_cols":46,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
["Population estimates on July 1, by age and gender 1 2 3 4 5"]
["Frequency: Annual"]
["Table: 17-10-0005-01 (formerly CANSIM 051-0001)"]
["Release date: 2024-02-21"]
["Geography: Canada, Province or territory"]
[]
[]
[]
["Geography","Canada",null,null,"Newfoundland and Labrador",null,null,"Prince Edward Island",null,null,"Nova Scotia",null,null,"New Brunswick",null,null,"Quebec",null,null,"Ontario",null,null,"Manitoba",null,null,"Saskatchewan",null,null,"Alberta",null,null,"British Columbia",null,null,"Yukon",null,null,"Northwest Territories 7",null,null,"Nunavut 7"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+"]
["Year",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
["All ages",40097761,20013707,20084054,538605,266447,272158,173787,85223,88564,1058694,523626,535068,834691,412836,421855,8874683,4453304,4421379,15608369,7761516,7846853,1454902,735105,719797,1209107,609018,600089,4695290,2363694,2331596,5519013,2736718,2782295,44975,22612,22363,44972,23032,21940,40673,20576,20097]
["0 to 4 years",1881497,963465,918032,19429,9969,9460,7255,3672,3583,42256,21665,20591,33988,17649,16339,424671,218542,206129,713247,364352,348895,83888,42608,41280,70362,35981,34381,257860,132103,125757,219523,112343,107180,2164,1106,1058,2724,1388,1336,4130,2087,2043]
["5 to 9 years",2122845,1088609,1034236,23468,12015,11453,8521,4449,4072,50331,25636,24695,40886,20656,20230,471810,242069,229741,795655,407959,387696,90774,46924,43850,79886,40846,39040,293057,150502,142555,258536,132498,126038,2489,1259,1230,3015,1558,1457,4417,2238,2179]
["10 to 14 years",2187154,1124726,1062428,25660,13166,12494,9201,4685,4516,52296,26870,25426,42976,21772,21204,489509,250465,239044,824508,424480,400028,90289,46549,43740,80571,41741,38830,294497,151815,142682,268266,138457,129809,2489,1348,1141,2901,1420,1481,3991,1958,2033]
["15 to 19 years",2233251,1151648,1081603,27306,14247,13059,9803,4934,4869,52452,27231,25221,43163,22232,20931,462354,235939,226415,890595,461810,428785,89061,46092,42969,75464,39041,36423,282281,145710,136571,292208,150078,142130,2326,1231,1095,2746,1407,1339,3492,1696,1796]
["20 to 24 years",2616655,1366446,1250209,29730,15613,14117,13978,7209,6769,67511,35791,31720,48123,25068,23055,505283,261280,244003,1104133,582992,521141,109684,59032,50652,75585,39724,35861,292461,150402,142059,361376,184924,176452,2644,1323,1321,2897,1427,1470,3250,1661,1589]
["25 to 29 years",2907754,1515980,1391774,28895,15112,13783,12825,6858,5967,75028,39513,35515,49466,25804,23662,577961,301528,276433,1218306,639544,578762,109705,58920,50785,77655,40408,37247,325433,166688,158745,421928,216197,205731,3537,1751,1786,3718,2000,1718,3297,1657,1640]
["30 to 34 years",2976658,1525198,1451460,30480,15425,15055,10840,5401,5439,72715,36718,35997,50571,25265,25306,616743,319161,297582,1186699,610037,576662,103722,53835,49887,84489,43090,41399,368300,185522,182778,440751,225041,215710,4012,1952,2060,3990,2043,1947,3346,1708,1638]
["35 to 39 years",2808843,1423358,1385485,31711,15742,15969,10511,5024,5487,67422,33711,33711,51616,25534,26082,580428,297302,283126,1080221,545862,534359,100257,51148,49109,88526,44862,43664,379503,192114,187389,408388,206905,201483,4002,1937,2065,3467,1766,1701,2791,1451,1340]
["40 to 44 years",2674762,1344985,1329777,32564,16026,16538,10451,4981,5470,64649,31733,32916,52147,25957,26190,608949,311609,297340,990418,491654,498764,94619,48066,46553,83317,42539,40778,355125,180613,174512,373410,187172,186238,3455,1729,1726,3272,1673,1599,2386,1233,1153]
["45 to 49 years",2456827,1223356,1233471,34175,16809,17366,10141,4951,5190,61333,30165,31168,52105,25570,26535,562105,286677,275428,934890,456208,478682,85418,43352,42066,71789,36692,35097,305294,155690,149604,331740,163272,168468,2852,1401,1451,2874,1461,1413,2111,1108,1003]
["50 to 54 years",2430257,1201609,1228648,38012,18529,19483,10636,5201,5435,65250,31687,33563,53742,26716,27026,520244,264561,255683,964609,468830,495779,81470,40782,40688,65750,33128,32622,281760,143018,138742,340803,165213,175590,2738,1328,1410,3018,1554,1464,2225,1062,1163]
["55 to 59 years",2550386,1261809,1288577,42365,20805,21560,11324,5477,5847,73076,35554,37522,59468,29368,30100,576596,291225,285371,1013190,496638,516552,82646,41125,41521,68039,33957,34082,270616,135725,134891,345671,168149,177522,2545,1307,1238,2866,1458,1408,1984,1021,963]
["60 to 64 years",2682564,1323698,1358866,43596,21543,22053,12302,5923,6379,80856,39478,41378,64204,31596,32608,630297,314728,315569,1030482,505909,524573,88542,44114,44428,76421,38208,38213,282150,140296,141854,366623,178249,188374,2959,1425,1534,2753,1482,1271,1379,747,632]
["65 to 69 years",2381063,1155219,1225844,41931,20422,21509,11285,5370,5915,73664,35581,38083,60826,29510,31316,574256,282454,291802,882202,422819,459383,78099,38350,39749,69736,34546,35190,245869,121520,124349,337870,161904,175966,2628,1338,1290,1879,983,896,818,422,396]
["70 to 74 years",1912789,913806,998983,36309,17459,18850,9441,4462,4979,60222,28702,31520,50640,24359,26281,463629,224620,239009,713351,335038,378313,61942,29448,32494,52643,26015,26628,180208,87401,92807,280775,134434,146341,1846,960,886,1232,626,606,551,282,269]
["75 to 79 years",1459513,686160,773353,26794,12707,14087,7311,3446,3865,46806,21940,24866,37918,18011,19907,363123,171645,191478,552646,256796,295850,46266,21605,24661,37427,17800,19627,127684,60666,67018,211133,100260,110873,1282,687,595,832,442,390,291,155,136]
["80 to 84 years",918411,410284,508127,14831,6625,8206,4129,1788,2341,27985,12426,15559,22780,10367,12413,229546,102319,127227,354494,156631,197863,28916,12731,16185,24550,10928,13622,77675,35145,42530,132333,60750,71583,587,325,262,457,190,267,128,59,69]
["85 to 89 years",540554,219835,320719,7568,3062,4506,2408,954,1454,15639,6440,9199,12441,5044,7397,129809,51140,78669,215781,87854,127927,17285,6843,10442,15457,5965,9492,46110,19058,27052,77513,33219,44294,276,128,148,204,106,98,63,22,41]
["90 to 94 years",266869,91277,175592,2915,1000,1915,1048,347,701,6946,2266,4680,5700,1936,3764,66293,21134,45159,106389,36826,69563,8905,2746,6159,8353,2770,5583,22351,7971,14380,37740,14162,23578,114,67,47,95,43,52,20,9,11]
["95 to 99 years",77404,20067,57337,749,152,597,313,79,234,1886,455,1431,1670,381,1289,18500,4490,14010,31843,8361,23482,2857,729,2128,2653,711,1942,6095,1560,4535,10779,3135,7644,30,10,20,26,4,22,3,0,3]
["100 years and older",11705,2172,9533,117,19,98,64,12,52,371,64,307,261,41,220,2577,416,2161,4710,916,3794,557,106,451,434,66,368,961,175,786,1647,356,1291,0,0,0,6,1,5,0,0,0]
[]
[]
[]
[]
["Footnotes:"]
[1,"Postcensal estimates are based on the 2021 Census counts adjusted for census net undercoverage (CNU) (including adjustment for incompletely enumerated reserves and settlements (IERS)) and the components of demographic growth that occurred since that census. Intercensal estimates are produced using counts from two consecutive censuses adjusted for CNU (including IERS) and postcensal estimates."]
[2,"Estimates are final intercensal up to 2020, final postcensal for 2021, updated postcensal for 2022 and preliminary postcensal for 2023."]
[3,"Data for persons aged 90 to 100 years and older will be available from 2001."]
[4,"The population growth, which is used to calculate population estimates, is comprised of the natural growth (Tables 17100006 and 17100016), international migration (Table 17100014) and interprovincial migration (Table 17100015)."]
[5,"The demographic estimates now incorporate the concept of gender, which was first introduced in the 2021 Census of Population. Gender refers to an individual's personal and social identity as a man, woman or non-binary person (a person who is not exclusively a man or a woman). Demographic estimates are available for the gender category Men+\""," which includes men (and/or boys)"," as well as some non-binary persons"," and for the gender category “Women+\" category"," which includes women (and/or girls)"," as well as some non-binary persons. For the sake of uniformity"," all data products from the Demographic Estimates Program now adopt the term ‘gender’ for all years and periods. Prior to 2021"," the demographic estimates are based on the concept of sex at birth. Although gender and sex at birth are two different concepts"," this change does not cause a significant break in the trend because the two concepts produce very similar distributions. Population estimates by age and sex at birth are available upon request (please contact statcan.demography-demographie.statcan@statcan.gc.ca).\""]
[6,"Age at last birthday in years."]
[7,"Prior to 1991, only estimates of population for Northwest Territories and Nunavut combined are available."]
["How to cite: Statistics Canada. Table 17-10-0005-01  Population estimates on July 1, by age and gender"]
["https://www150.statcan.gc.ca/t1/tbl1/en/tv.action?pid=1710000501"]
[]
["Stats Canada, 65+ compresed"]
["Geography","Total population of CDA-AMC-participating provinces",null,null,"Newfoundland and Labrador",null,null,"Prince Edward Island",null,null,"Nova Scotia",null,null,"New Brunswick",null,null,"Quebec",null,null,"Ontario",null,null,"Manitoba",null,null,"Saskatchewan",null,null,"Alberta",null,null,"British Columbia",null,null,"Yukon",null,null,"Northwest Territories 7",null,null,"Nunavut 7"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+"]
["Year",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
["All ages",{"$f":"SUM(E53,H53,K53,N53,T53,W53,Z53,AC53,AF53)","v":31092458},{"$f":"SUM(F53,I53,L53,O53,U53,X53,AA53,AD53,AG53)","v":15494183},15598275,{"$f":"E12","v":538605},266447,272158,173787,85223,88564,1058694,523626,535068,834691,412836,421855,8874683,4453304,4421379,15608369,7761516,7846853,1454902,735105,719797,1209107,609018,600089,4695290,2363694,2331596,5519013,2736718,2782295,44975,22612,22363,44972,23032,21940,40673,20576,20097]
["0 to 4 years",{"$f":"SUM(E54,H54,K54,N54,T54,W54,Z54,AC54,AF54)","v":1447808},740342,707466,{"$f":"E13","v":19429},9969,9460,7255,3672,3583,42256,21665,20591,33988,17649,16339,424671,218542,206129,713247,364352,348895,83888,42608,41280,70362,35981,34381,257860,132103,125757,219523,112343,107180,{"$f":"AI13","v":2164},1106,1058,2724,1388,1336,4130,2087,2043]
["5 to 9 years",1641114,841485,799629,{"$f":"E14","v":23468},12015,11453,8521,4449,4072,50331,25636,24695,40886,20656,20230,471810,242069,229741,795655,407959,387696,90774,46924,43850,79886,40846,39040,293057,150502,142555,258536,132498,126038,{"$f":"AI14","v":2489},1259,1230,3015,1558,1457,4417,2238,2179]
["10 to 14 years",1688264,869535,818729,{"$f":"E15","v":25660},13166,12494,9201,4685,4516,52296,26870,25426,42976,21772,21204,489509,250465,239044,824508,424480,400028,90289,46549,43740,80571,41741,38830,294497,151815,142682,268266,138457,129809,{"$f":"AI15","v":2489},1348,1141,2901,1420,1481,3991,1958,2033]
["15 to 19 years",1762333,911375,850958,{"$f":"E16","v":27306},14247,13059,9803,4934,4869,52452,27231,25221,43163,22232,20931,462354,235939,226415,890595,461810,428785,89061,46092,42969,75464,39041,36423,282281,145710,136571,292208,150078,142130,{"$f":"AI16","v":2326},1231,1095,2746,1407,1339,3492,1696,1796]
["20 to 24 years",2102581,1100755,1001826,{"$f":"E17","v":29730},15613,14117,13978,7209,6769,67511,35791,31720,48123,25068,23055,505283,261280,244003,1104133,582992,521141,109684,59032,50652,75585,39724,35861,292461,150402,142059,361376,184924,176452,{"$f":"AI17","v":2644},1323,1321,2897,1427,1470,3250,1661,1589]
["25 to 29 years",2319241,1209044,1110197,{"$f":"E18","v":28895},15112,13783,12825,6858,5967,75028,39513,35515,49466,25804,23662,577961,301528,276433,1218306,639544,578762,109705,58920,50785,77655,40408,37247,325433,166688,158745,421928,216197,205731,{"$f":"AI18","v":3537},1751,1786,3718,2000,1718,3297,1657,1640]
["30 to 34 years",2348567,1200334,1148233,{"$f":"E19","v":30480},15425,15055,10840,5401,5439,72715,36718,35997,50571,25265,25306,616743,319161,297582,1186699,610037,576662,103722,53835,49887,84489,43090,41399,368300,185522,182778,440751,225041,215710,{"$f":"AI19","v":4012},1952,2060,3990,2043,1947,3346,1708,1638]
["35 to 39 years",2218155,1120902,1097253,{"$f":"E20","v":31711},15742,15969,10511,5024,5487,67422,33711,33711,51616,25534,26082,580428,297302,283126,1080221,545862,534359,100257,51148,49109,88526,44862,43664,379503,192114,187389,408388,206905,201483,{"$f":"AI20","v":4002},1937,2065,3467,1766,1701,2791,1451,1340]
["40 to 44 years",2056700,1028741,1027959,{"$f":"E21","v":32564},16026,16538,10451,4981,5470,64649,31733,32916,52147,25957,26190,608949,311609,297340,990418,491654,498764,94619,48066,46553,83317,42539,40778,355125,180613,174512,373410,187172,186238,{"$f":"AI21","v":3455},1729,1726,3272,1673,1599,2386,1233,1153]
["45 to 49 years",1886885,932709,954176,{"$f":"E22","v":34175},16809,17366,10141,4951,5190,61333,30165,31168,52105,25570,26535,562105,286677,275428,934890,456208,478682,85418,43352,42066,71789,36692,35097,305294,155690,149604,331740,163272,168468,{"$f":"AI22","v":2852},1401,1451,2874,1461,1413,2111,1108,1003]
["50 to 54 years",1902032,933104,968928,{"$f":"E23","v":38012},18529,19483,10636,5201,5435,65250,31687,33563,53742,26716,27026,520244,264561,255683,964609,468830,495779,81470,40782,40688,65750,33128,32622,281760,143018,138742,340803,165213,175590,{"$f":"AI23","v":2738},1328,1410,3018,1554,1464,2225,1062,1163]
["55 to 59 years",1966395,966798,999597,{"$f":"E24","v":42365},20805,21560,11324,5477,5847,73076,35554,37522,59468,29368,30100,576596,291225,285371,1013190,496638,516552,82646,41125,41521,68039,33957,34082,270616,135725,134891,345671,168149,177522,{"$f":"AI24","v":2545},1307,1238,2866,1458,1408,1984,1021,963]
["60 to 64 years",2045176,1005316,1039860,{"$f":"E25","v":43596},21543,22053,12302,5923,6379,80856,39478,41378,64204,31596,32608,630297,314728,315569,1030482,505909,524573,88542,44114,44428,76421,38208,38213,282150,140296,141854,366623,178249,188374,{"$f":"AI25","v":2959},1425,1534,2753,1482,1271,1379,747,632]
["65+",5707207,2633743,3073464,{"$f":"SUM(E26:E33)","v":131214},61446,69768,35999,16458,19541,233519,107874,125645,192236,89649,102587,1847733,858218,989515,2861416,1305241,1556175,244827,112558,132269,211253,98801,112452,706953,333496,373457,1089790,508220,581570,6763,3515,3248,4731,2395,2336,1874,949,925]
["Check",{"$f":"IF(SUM(B54:B67)=B53,TRUE)","v":true},{"$f":"IF(SUM(C54:C67)=C53,TRUE)","v":true},{"$f":"IF(SUM(D54:D67)=D53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["NIHB Pop, March 2023 from 2022/2023 Annual report, Atlantic adjusted"]
["Geography","Canada",null,null,"Newfoundland and Labrador",null,null,"Prince Edward Island",null,null,"Nova Scotia",null,null,"New Brunswick",null,null,"Quebec",null,null,"Ontario",null,null,"Manitoba",null,null,"Saskatchewan",null,null,"Alberta",null,null,"British Columbia",null,null,"Yukon",null,null,"Northwest Territories 7",null,null,"Nunavut 7"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+"]
["Year",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
[{"$f":"'NIHB pop data 2023'!A48","v":"Total"},{"$f":"'NIHB pop data 2023'!B48","v":936006},{"$f":"'NIHB pop data 2023'!C48","v":460653},{"$f":"'NIHB pop data 2023'!D48","v":475234},{"$f":"'NIHB pop data 2023'!E48","v":14383.803120911729},{"$f":"'NIHB pop data 2023'!F48","v":7061.1660207300938},{"$f":"'NIHB pop data 2023'!G48","v":7320.1567421156915},{"$f":"'NIHB pop data 2023'!H48","v":4641.0968947074134},{"$f":"'NIHB pop data 2023'!I48","v":2278.3651455976474},{"$f":"'NIHB pop data 2023'!J48","v":2361.9314335033273},{"$f":"'NIHB pop data 2023'!K48","v":28273.124202876916},{"$f":"'NIHB pop data 2023'!L48","v":13879.58540888188},{"$f":"'NIHB pop data 2023'!M48","v":14388.663346863526},{"$f":"'NIHB pop data 2023'!N48","v":22290.975781503941},{"$f":"'NIHB pop data 2023'!O48","v":10942.88342479038},{"$f":"'NIHB pop data 2023'!P48","v":11344.248477517454},{"$f":"'NIHB pop data 2023'!Q48","v":83279},{"$f":"'NIHB pop data 2023'!R48","v":40553},{"$f":"'NIHB pop data 2023'!S48","v":42716},{"$f":"'NIHB pop data 2023'!T48","v":228734},{"$f":"'NIHB pop data 2023'!U48","v":111352},{"$f":"'NIHB pop data 2023'!V48","v":117350},{"$f":"'NIHB pop data 2023'!W48","v":165855},{"$f":"'NIHB pop data 2023'!X48","v":82584},{"$f":"'NIHB pop data 2023'!Y48","v":83248},{"$f":"'NIHB pop data 2023'!Z48","v":165347},{"$f":"'NIHB pop data 2023'!AA48","v":81754},{"$f":"'NIHB pop data 2023'!AB48","v":83573},{"$f":"'NIHB pop data 2023'!AC48","v":131796},{"$f":"'NIHB pop data 2023'!AD48","v":65194},{"$f":"'NIHB pop data 2023'!AE48","v":66586},{"$f":"'NIHB pop data 2023'!AF48","v":17897},{"$f":"'NIHB pop data 2023'!AG48","v":8434},{"$f":"'NIHB pop data 2023'!AH48","v":9463},{"$f":"'NIHB pop data 2023'!AI48","v":7852},{"$f":"'NIHB pop data 2023'!AJ48","v":3906},{"$f":"'NIHB pop data 2023'!AK48","v":3946},{"$f":"'NIHB pop data 2023'!AL48","v":28233},{"$f":"'NIHB pop data 2023'!AM48","v":13909},{"$f":"'NIHB pop data 2023'!AN48","v":14324},{"$f":"'NIHB pop data 2023'!AO48","v":37418},{"$f":"'NIHB pop data 2023'!AP48","v":18805},{"$f":"'NIHB pop data 2023'!AQ48","v":18613}]
[{"$f":"'NIHB pop data 2023'!A34","v":"0 to 4 years"},{"$f":"'NIHB pop data 2023'!B34","v":32634},{"$f":"'NIHB pop data 2023'!C34","v":16887},{"$f":"'NIHB pop data 2023'!D34","v":15747},{"$f":"'NIHB pop data 2023'!E34","v":458.45284918855299},{"$f":"'NIHB pop data 2023'!F34","v":244.72866250642323},{"$f":"'NIHB pop data 2023'!G34","v":213.72418668212975},{"$f":"'NIHB pop data 2023'!H34","v":147.92500125682284},{"$f":"'NIHB pop data 2023'!I34","v":78.964473168655644},{"$f":"'NIHB pop data 2023'!J34","v":68.96052808816718},{"$f":"'NIHB pop data 2023'!K34","v":901.1451448070959},{"$f":"'NIHB pop data 2023'!L34","v":481.04411697547408},{"$f":"'NIHB pop data 2023'!M34","v":420.10102783162182},{"$f":"'NIHB pop data 2023'!N34","v":710.47700474752821},{"$f":"'NIHB pop data 2023'!O34","v":379.26274734944701},{"$f":"'NIHB pop data 2023'!P34","v":331.21425739808126},{"$f":"'NIHB pop data 2023'!Q34","v":2237},{"$f":"'NIHB pop data 2023'!R34","v":1178},{"$f":"'NIHB pop data 2023'!S34","v":1059},{"$f":"'NIHB pop data 2023'!T34","v":5611},{"$f":"'NIHB pop data 2023'!U34","v":2905},{"$f":"'NIHB pop data 2023'!V34","v":2706},{"$f":"'NIHB pop data 2023'!W34","v":5654},{"$f":"'NIHB pop data 2023'!X34","v":2923},{"$f":"'NIHB pop data 2023'!Y34","v":2731},{"$f":"'NIHB pop data 2023'!Z34","v":6974},{"$f":"'NIHB pop data 2023'!AA34","v":3591},{"$f":"'NIHB pop data 2023'!AB34","v":3383},{"$f":"'NIHB pop data 2023'!AC34","v":5551},{"$f":"'NIHB pop data 2023'!AD34","v":2858},{"$f":"'NIHB pop data 2023'!AE34","v":2693},{"$f":"'NIHB pop data 2023'!AF34","v":226},{"$f":"'NIHB pop data 2023'!AG34","v":115},{"$f":"'NIHB pop data 2023'!AH34","v":111},{"$f":"'NIHB pop data 2023'!AI34","v":190},{"$f":"'NIHB pop data 2023'!AJ34","v":90},{"$f":"'NIHB pop data 2023'!AK34","v":100},{"$f":"'NIHB pop data 2023'!AL34","v":822},{"$f":"'NIHB pop data 2023'!AM34","v":451},{"$f":"'NIHB pop data 2023'!AN34","v":371},{"$f":"'NIHB pop data 2023'!AO34","v":3151},{"$f":"'NIHB pop data 2023'!AP34","v":1592},{"$f":"'NIHB pop data 2023'!AQ34","v":1559}]
[{"$f":"'NIHB pop data 2023'!A35","v":"5 to 9 years"},{"$f":"'NIHB pop data 2023'!B35","v":69353},{"$f":"'NIHB pop data 2023'!C35","v":35436},{"$f":"'NIHB pop data 2023'!D35","v":33917},{"$f":"'NIHB pop data 2023'!E35","v":800.53556578325777},{"$f":"'NIHB pop data 2023'!F35","v":403.67827523230119},{"$f":"'NIHB pop data 2023'!G35","v":396.85729055095658},{"$f":"'NIHB pop data 2023'!H35","v":258.30186197821229},{"$f":"'NIHB pop data 2023'!I35","v":130.25136494795987},{"$f":"'NIHB pop data 2023'!J35","v":128.05049703025242},{"$f":"'NIHB pop data 2023'!K35","v":1573.5505616942662},{"$f":"'NIHB pop data 2023'!L35","v":793.47902065295682},{"$f":"'NIHB pop data 2023'!M35","v":780.07154104130939},{"$f":"'NIHB pop data 2023'!N35","v":1240.6120105442637},{"$f":"'NIHB pop data 2023'!O35","v":625.59133916678206},{"$f":"'NIHB pop data 2023'!P35","v":615.02067137748168},{"$f":"'NIHB pop data 2023'!Q35","v":5101},{"$f":"'NIHB pop data 2023'!R35","v":2651},{"$f":"'NIHB pop data 2023'!S35","v":2450},{"$f":"'NIHB pop data 2023'!T35","v":12897},{"$f":"'NIHB pop data 2023'!U35","v":6618},{"$f":"'NIHB pop data 2023'!V35","v":6279},{"$f":"'NIHB pop data 2023'!W35","v":15014},{"$f":"'NIHB pop data 2023'!X35","v":7708},{"$f":"'NIHB pop data 2023'!Y35","v":7306},{"$f":"'NIHB pop data 2023'!Z35","v":14146},{"$f":"'NIHB pop data 2023'!AA35","v":7154},{"$f":"'NIHB pop data 2023'!AB35","v":6992},{"$f":"'NIHB pop data 2023'!AC35","v":11415},{"$f":"'NIHB pop data 2023'!AD35","v":5831},{"$f":"'NIHB pop data 2023'!AE35","v":5584},{"$f":"'NIHB pop data 2023'!AF35","v":574},{"$f":"'NIHB pop data 2023'!AG35","v":291},{"$f":"'NIHB pop data 2023'!AH35","v":283},{"$f":"'NIHB pop data 2023'!AI35","v":408},{"$f":"'NIHB pop data 2023'!AJ35","v":206},{"$f":"'NIHB pop data 2023'!AK35","v":202},{"$f":"'NIHB pop data 2023'!AL35","v":1705},{"$f":"'NIHB pop data 2023'!AM35","v":863},{"$f":"'NIHB pop data 2023'!AN35","v":842},{"$f":"'NIHB pop data 2023'!AO35","v":4220},{"$f":"'NIHB pop data 2023'!AP35","v":2161},{"$f":"'NIHB pop data 2023'!AQ35","v":2059}]
[{"$f":"'NIHB pop data 2023'!A36","v":"10 to 14 years"},{"$f":"'NIHB pop data 2023'!B36","v":83009},{"$f":"'NIHB pop data 2023'!C36","v":42215},{"$f":"'NIHB pop data 2023'!D36","v":40794},{"$f":"'NIHB pop data 2023'!E36","v":1043.1972632347281},{"$f":"'NIHB pop data 2023'!F36","v":521.2885868591211},{"$f":"'NIHB pop data 2023'!G36","v":521.908676375607},{"$f":"'NIHB pop data 2023'!H36","v":336.59940547483535},{"$f":"'NIHB pop data 2023'!I36","v":168.1996632866128},{"$f":"'NIHB pop data 2023'!J36","v":168.39974218822255},{"$f":"'NIHB pop data 2023'!K36","v":2050.5318060601503},{"$f":"'NIHB pop data 2023'!L36","v":1024.6564721386367},{"$f":"'NIHB pop data 2023'!M36","v":1025.8753339215136},{"$f":"'NIHB pop data 2023'!N36","v":1616.6715252302863},{"$f":"'NIHB pop data 2023'!O36","v":807.85527771562954},{"$f":"'NIHB pop data 2023'!P36","v":808.81624751465688},{"$f":"'NIHB pop data 2023'!Q36","v":6051},{"$f":"'NIHB pop data 2023'!R36","v":3091},{"$f":"'NIHB pop data 2023'!S36","v":2960},{"$f":"'NIHB pop data 2023'!T36","v":16490},{"$f":"'NIHB pop data 2023'!U36","v":8349},{"$f":"'NIHB pop data 2023'!V36","v":8141},{"$f":"'NIHB pop data 2023'!W36","v":17174},{"$f":"'NIHB pop data 2023'!X36","v":8724},{"$f":"'NIHB pop data 2023'!Y36","v":8450},{"$f":"'NIHB pop data 2023'!Z36","v":16872},{"$f":"'NIHB pop data 2023'!AA36","v":8568},{"$f":"'NIHB pop data 2023'!AB36","v":8304},{"$f":"'NIHB pop data 2023'!AC36","v":13904},{"$f":"'NIHB pop data 2023'!AD36","v":7139},{"$f":"'NIHB pop data 2023'!AE36","v":6765},{"$f":"'NIHB pop data 2023'!AF36","v":819},{"$f":"'NIHB pop data 2023'!AG36","v":402},{"$f":"'NIHB pop data 2023'!AH36","v":417},{"$f":"'NIHB pop data 2023'!AI36","v":487},{"$f":"'NIHB pop data 2023'!AJ36","v":250},{"$f":"'NIHB pop data 2023'!AK36","v":237},{"$f":"'NIHB pop data 2023'!AL36","v":2036},{"$f":"'NIHB pop data 2023'!AM36","v":1066},{"$f":"'NIHB pop data 2023'!AN36","v":970},{"$f":"'NIHB pop data 2023'!AO36","v":4129},{"$f":"'NIHB pop data 2023'!AP36","v":2104},{"$f":"'NIHB pop data 2023'!AQ36","v":2025}]
[{"$f":"'NIHB pop data 2023'!A37","v":"15 to 19 years"},{"$f":"'NIHB pop data 2023'!B37","v":83133},{"$f":"'NIHB pop data 2023'!C37","v":42293},{"$f":"'NIHB pop data 2023'!D37","v":40840},{"$f":"'NIHB pop data 2023'!E37","v":1061.7999487293041},{"$f":"'NIHB pop data 2023'!F37","v":551.25958015593812},{"$f":"'NIHB pop data 2023'!G37","v":510.54036857336604},{"$f":"'NIHB pop data 2023'!H37","v":342.60177252312843},{"$f":"'NIHB pop data 2023'!I37","v":177.87014353108498},{"$f":"'NIHB pop data 2023'!J37","v":164.73162899204345},{"$f":"'NIHB pop data 2023'!K37","v":2087.0976595464617},{"$f":"'NIHB pop data 2023'!L37","v":1083.5681249776937},{"$f":"'NIHB pop data 2023'!M37","v":1003.5295345687678},{"$f":"'NIHB pop data 2023'!N37","v":1645.5006192011058},{"$f":"'NIHB pop data 2023'!O37","v":854.30215133528304},{"$f":"'NIHB pop data 2023'!P37","v":791.19846786582275},{"$f":"'NIHB pop data 2023'!Q37","v":6303},{"$f":"'NIHB pop data 2023'!R37","v":3266},{"$f":"'NIHB pop data 2023'!S37","v":3037},{"$f":"'NIHB pop data 2023'!T37","v":17359},{"$f":"'NIHB pop data 2023'!U37","v":8981},{"$f":"'NIHB pop data 2023'!V37","v":8378},{"$f":"'NIHB pop data 2023'!W37","v":16711},{"$f":"'NIHB pop data 2023'!X37","v":8455},{"$f":"'NIHB pop data 2023'!Y37","v":8256},{"$f":"'NIHB pop data 2023'!Z37","v":16850},{"$f":"'NIHB pop data 2023'!AA37","v":8457},{"$f":"'NIHB pop data 2023'!AB37","v":8393},{"$f":"'NIHB pop data 2023'!AC37","v":13425},{"$f":"'NIHB pop data 2023'!AD37","v":6728},{"$f":"'NIHB pop data 2023'!AE37","v":6697},{"$f":"'NIHB pop data 2023'!AF37","v":970},{"$f":"'NIHB pop data 2023'!AG37","v":473},{"$f":"'NIHB pop data 2023'!AH37","v":497},{"$f":"'NIHB pop data 2023'!AI37","v":515},{"$f":"'NIHB pop data 2023'!AJ37","v":271},{"$f":"'NIHB pop data 2023'!AK37","v":244},{"$f":"'NIHB pop data 2023'!AL37","v":2064},{"$f":"'NIHB pop data 2023'!AM37","v":1056},{"$f":"'NIHB pop data 2023'!AN37","v":1008},{"$f":"'NIHB pop data 2023'!AO37","v":3799},{"$f":"'NIHB pop data 2023'!AP37","v":1939},{"$f":"'NIHB pop data 2023'!AQ37","v":1860}]
[{"$f":"'NIHB pop data 2023'!A38","v":"20 to 24 years"},{"$f":"'NIHB pop data 2023'!B38","v":78859},{"$f":"'NIHB pop data 2023'!C38","v":40111},{"$f":"'NIHB pop data 2023'!D38","v":38748},{"$f":"'NIHB pop data 2023'!E38","v":1087.4303154107201},{"$f":"'NIHB pop data 2023'!F38","v":554.36002773836753},{"$f":"'NIHB pop data 2023'!G38","v":533.07028767235261},{"$f":"'NIHB pop data 2023'!H38","v":350.87170045633223},{"$f":"'NIHB pop data 2023'!I38","v":178.87053803913383},{"$f":"'NIHB pop data 2023'!J38","v":172.0011624171984},{"$f":"'NIHB pop data 2023'!K38","v":2137.4772799053794},{"$f":"'NIHB pop data 2023'!L38","v":1089.662433892079},{"$f":"'NIHB pop data 2023'!M38","v":1047.8148460133004},{"$f":"'NIHB pop data 2023'!N38","v":1685.2207042275681},{"$f":"'NIHB pop data 2023'!O38","v":859.10700033041962},{"$f":"'NIHB pop data 2023'!P38","v":826.11370389714853},{"$f":"'NIHB pop data 2023'!Q38","v":6120},{"$f":"'NIHB pop data 2023'!R38","v":3076},{"$f":"'NIHB pop data 2023'!S38","v":3044},{"$f":"'NIHB pop data 2023'!T38","v":17803},{"$f":"'NIHB pop data 2023'!U38","v":8997},{"$f":"'NIHB pop data 2023'!V38","v":8806},{"$f":"'NIHB pop data 2023'!W38","v":15028},{"$f":"'NIHB pop data 2023'!X38","v":7680},{"$f":"'NIHB pop data 2023'!Y38","v":7348},{"$f":"'NIHB pop data 2023'!Z38","v":15363},{"$f":"'NIHB pop data 2023'!AA38","v":7795},{"$f":"'NIHB pop data 2023'!AB38","v":7568},{"$f":"'NIHB pop data 2023'!AC38","v":11985},{"$f":"'NIHB pop data 2023'!AD38","v":6169},{"$f":"'NIHB pop data 2023'!AE38","v":5816},{"$f":"'NIHB pop data 2023'!AF38","v":1351},{"$f":"'NIHB pop data 2023'!AG38","v":689},{"$f":"'NIHB pop data 2023'!AH38","v":662},{"$f":"'NIHB pop data 2023'!AI38","v":557},{"$f":"'NIHB pop data 2023'!AJ38","v":298},{"$f":"'NIHB pop data 2023'!AK38","v":259},{"$f":"'NIHB pop data 2023'!AL38","v":2004},{"$f":"'NIHB pop data 2023'!AM38","v":969},{"$f":"'NIHB pop data 2023'!AN38","v":1035},{"$f":"'NIHB pop data 2023'!AO38","v":3387},{"$f":"'NIHB pop data 2023'!AP38","v":1756},{"$f":"'NIHB pop data 2023'!AQ38","v":1631}]
[{"$f":"'NIHB pop data 2023'!A39","v":"25 to 29 years"},{"$f":"'NIHB pop data 2023'!B39","v":81683},{"$f":"'NIHB pop data 2023'!C39","v":41388},{"$f":"'NIHB pop data 2023'!D39","v":40295},{"$f":"'NIHB pop data 2023'!E39","v":1139.1044417845426},{"$f":"'NIHB pop data 2023'!F39","v":565.52163903511314},{"$f":"'NIHB pop data 2023'!G39","v":573.58280274942945},{"$f":"'NIHB pop data 2023'!H39","v":367.54494225714637},{"$f":"'NIHB pop data 2023'!I39","v":182.47195826810966},{"$f":"'NIHB pop data 2023'!J39","v":185.07298398903669},{"$f":"'NIHB pop data 2023'!K39","v":2239.0490951451334},{"$f":"'NIHB pop data 2023'!L39","v":1111.6019459838658},{"$f":"'NIHB pop data 2023'!M39","v":1127.4471491612674},{"$f":"'NIHB pop data 2023'!N39","v":1765.3015208131778},{"$f":"'NIHB pop data 2023'!O39","v":876.40445671291138},{"$f":"'NIHB pop data 2023'!P39","v":888.89706410026645},{"$f":"'NIHB pop data 2023'!Q39","v":6797},{"$f":"'NIHB pop data 2023'!R39","v":3444},{"$f":"'NIHB pop data 2023'!S39","v":3353},{"$f":"'NIHB pop data 2023'!T39","v":19220},{"$f":"'NIHB pop data 2023'!U39","v":9754},{"$f":"'NIHB pop data 2023'!V39","v":9466},{"$f":"'NIHB pop data 2023'!W39","v":15106},{"$f":"'NIHB pop data 2023'!X39","v":7732},{"$f":"'NIHB pop data 2023'!Y39","v":7374},{"$f":"'NIHB pop data 2023'!Z39","v":15120},{"$f":"'NIHB pop data 2023'!AA39","v":7506},{"$f":"'NIHB pop data 2023'!AB39","v":7614},{"$f":"'NIHB pop data 2023'!AC39","v":12045},{"$f":"'NIHB pop data 2023'!AD39","v":6220},{"$f":"'NIHB pop data 2023'!AE39","v":5825},{"$f":"'NIHB pop data 2023'!AF39","v":1485},{"$f":"'NIHB pop data 2023'!AG39","v":777},{"$f":"'NIHB pop data 2023'!AH39","v":708},{"$f":"'NIHB pop data 2023'!AI39","v":644},{"$f":"'NIHB pop data 2023'!AJ39","v":323},{"$f":"'NIHB pop data 2023'!AK39","v":321},{"$f":"'NIHB pop data 2023'!AL39","v":2592},{"$f":"'NIHB pop data 2023'!AM39","v":1337},{"$f":"'NIHB pop data 2023'!AN39","v":1255},{"$f":"'NIHB pop data 2023'!AO39","v":3163},{"$f":"'NIHB pop data 2023'!AP39","v":1559},{"$f":"'NIHB pop data 2023'!AQ39","v":1604}]
[{"$f":"'NIHB pop data 2023'!A40","v":"30 to 34 years"},{"$f":"'NIHB pop data 2023'!B40","v":79969},{"$f":"'NIHB pop data 2023'!C40","v":40358},{"$f":"'NIHB pop data 2023'!D40","v":39611},{"$f":"'NIHB pop data 2023'!E40","v":1134.5571186636462},{"$f":"'NIHB pop data 2023'!F40","v":577.71673285933525},{"$f":"'NIHB pop data 2023'!G40","v":556.84038580431093},{"$f":"'NIHB pop data 2023'!H40","v":366.07769697867468},{"$f":"'NIHB pop data 2023'!I40","v":186.40684333310179},{"$f":"'NIHB pop data 2023'!J40","v":179.67085364557289},{"$f":"'NIHB pop data 2023'!K40","v":2230.1107754040349},{"$f":"'NIHB pop data 2023'!L40","v":1135.5728943804477},{"$f":"'NIHB pop data 2023'!M40","v":1094.5378810235873},{"$f":"'NIHB pop data 2023'!N40","v":1758.2544089536441},{"$f":"'NIHB pop data 2023'!O40","v":895.30352942711522},{"$f":"'NIHB pop data 2023'!P40","v":862.95087952652887},{"$f":"'NIHB pop data 2023'!Q40","v":6695},{"$f":"'NIHB pop data 2023'!R40","v":3399},{"$f":"'NIHB pop data 2023'!S40","v":3296},{"$f":"'NIHB pop data 2023'!T40","v":18743},{"$f":"'NIHB pop data 2023'!U40","v":9462},{"$f":"'NIHB pop data 2023'!V40","v":9281},{"$f":"'NIHB pop data 2023'!W40","v":14482},{"$f":"'NIHB pop data 2023'!X40","v":7232},{"$f":"'NIHB pop data 2023'!Y40","v":7250},{"$f":"'NIHB pop data 2023'!Z40","v":15022},{"$f":"'NIHB pop data 2023'!AA40","v":7608},{"$f":"'NIHB pop data 2023'!AB40","v":7414},{"$f":"'NIHB pop data 2023'!AC40","v":11479},{"$f":"'NIHB pop data 2023'!AD40","v":5797},{"$f":"'NIHB pop data 2023'!AE40","v":5682},{"$f":"'NIHB pop data 2023'!AF40","v":1593},{"$f":"'NIHB pop data 2023'!AG40","v":799},{"$f":"'NIHB pop data 2023'!AH40","v":794},{"$f":"'NIHB pop data 2023'!AI40","v":641},{"$f":"'NIHB pop data 2023'!AJ40","v":321},{"$f":"'NIHB pop data 2023'!AK40","v":320},{"$f":"'NIHB pop data 2023'!AL40","v":2809},{"$f":"'NIHB pop data 2023'!AM40","v":1400},{"$f":"'NIHB pop data 2023'!AN40","v":1409},{"$f":"'NIHB pop data 2023'!AO40","v":3016},{"$f":"'NIHB pop data 2023'!AP40","v":1545},{"$f":"'NIHB pop data 2023'!AQ40","v":1471}]
[{"$f":"'NIHB pop data 2023'!A41","v":"35 to 39 years"},{"$f":"'NIHB pop data 2023'!B41","v":67308},{"$f":"'NIHB pop data 2023'!C41","v":33815},{"$f":"'NIHB pop data 2023'!D41","v":33493},{"$f":"'NIHB pop data 2023'!E41","v":993.17670890486795},{"$f":"'NIHB pop data 2023'!F41","v":504.95956292499324},{"$f":"'NIHB pop data 2023'!G41","v":488.21714597987472},{"$f":"'NIHB pop data 2023'!H41","v":320.45970741164729},{"$f":"'NIHB pop data 2023'!I41","v":162.93091887755554},{"$f":"'NIHB pop data 2023'!J41","v":157.52878853409175},{"$f":"'NIHB pop data 2023'!K41","v":1952.2102889080686},{"$f":"'NIHB pop data 2023'!L41","v":992.55977852287435},{"$f":"'NIHB pop data 2023'!M41","v":959.65051038519414},{"$f":"'NIHB pop data 2023'!N41","v":1539.1532947754163},{"$f":"'NIHB pop data 2023'!O41","v":782.54973967457693},{"$f":"'NIHB pop data 2023'!P41","v":756.60355510083934},{"$f":"'NIHB pop data 2023'!Q41","v":5847},{"$f":"'NIHB pop data 2023'!R41","v":2863},{"$f":"'NIHB pop data 2023'!S41","v":2984},{"$f":"'NIHB pop data 2023'!T41","v":16217},{"$f":"'NIHB pop data 2023'!U41","v":8173},{"$f":"'NIHB pop data 2023'!V41","v":8044},{"$f":"'NIHB pop data 2023'!W41","v":11522},{"$f":"'NIHB pop data 2023'!X41","v":5829},{"$f":"'NIHB pop data 2023'!Y41","v":5693},{"$f":"'NIHB pop data 2023'!Z41","v":12323},{"$f":"'NIHB pop data 2023'!AA41","v":6169},{"$f":"'NIHB pop data 2023'!AB41","v":6154},{"$f":"'NIHB pop data 2023'!AC41","v":9629},{"$f":"'NIHB pop data 2023'!AD41","v":4840},{"$f":"'NIHB pop data 2023'!AE41","v":4789},{"$f":"'NIHB pop data 2023'!AF41","v":1601},{"$f":"'NIHB pop data 2023'!AG41","v":809},{"$f":"'NIHB pop data 2023'!AH41","v":792},{"$f":"'NIHB pop data 2023'!AI41","v":603},{"$f":"'NIHB pop data 2023'!AJ41","v":320},{"$f":"'NIHB pop data 2023'!AK41","v":283},{"$f":"'NIHB pop data 2023'!AL41","v":2335},{"$f":"'NIHB pop data 2023'!AM41","v":1170},{"$f":"'NIHB pop data 2023'!AN41","v":1165},{"$f":"'NIHB pop data 2023'!AO41","v":2426},{"$f":"'NIHB pop data 2023'!AP41","v":1199},{"$f":"'NIHB pop data 2023'!AQ41","v":1227}]
[{"$f":"'NIHB pop data 2023'!A42","v":"40 to 44 years"},{"$f":"'NIHB pop data 2023'!B42","v":58553},{"$f":"'NIHB pop data 2023'!C42","v":29030},{"$f":"'NIHB pop data 2023'!D42","v":29523},{"$f":"'NIHB pop data 2023'!E42","v":947.08338817941831},{"$f":"'NIHB pop data 2023'!F42","v":462.38008279296349},{"$f":"'NIHB pop data 2023'!G42","v":484.70330538645482},{"$f":"'NIHB pop data 2023'!H42","v":305.58717572532112},{"$f":"'NIHB pop data 2023'!I42","v":149.1921676336847},{"$f":"'NIHB pop data 2023'!J42","v":156.39500809163638},{"$f":"'NIHB pop data 2023'!K42","v":1861.6082297142082},{"$f":"'NIHB pop data 2023'!L42","v":908.86460276531716},{"$f":"'NIHB pop data 2023'!M42","v":952.74362694889089},{"$f":"'NIHB pop data 2023'!N42","v":1467.7212063810525},{"$f":"'NIHB pop data 2023'!O42","v":716.56314680803462},{"$f":"'NIHB pop data 2023'!P42","v":751.15805957301791},{"$f":"'NIHB pop data 2023'!Q42","v":5380},{"$f":"'NIHB pop data 2023'!R42","v":2738},{"$f":"'NIHB pop data 2023'!S42","v":2642},{"$f":"'NIHB pop data 2023'!T42","v":14946},{"$f":"'NIHB pop data 2023'!U42","v":7225},{"$f":"'NIHB pop data 2023'!V42","v":7721},{"$f":"'NIHB pop data 2023'!W42","v":9599},{"$f":"'NIHB pop data 2023'!X42","v":4824},{"$f":"'NIHB pop data 2023'!Y42","v":4775},{"$f":"'NIHB pop data 2023'!Z42","v":10106},{"$f":"'NIHB pop data 2023'!AA42","v":5113},{"$f":"'NIHB pop data 2023'!AB42","v":4993},{"$f":"'NIHB pop data 2023'!AC42","v":8031},{"$f":"'NIHB pop data 2023'!AD42","v":3898},{"$f":"'NIHB pop data 2023'!AE42","v":4133},{"$f":"'NIHB pop data 2023'!AF42","v":1453},{"$f":"'NIHB pop data 2023'!AG42","v":733},{"$f":"'NIHB pop data 2023'!AH42","v":720},{"$f":"'NIHB pop data 2023'!AI42","v":530},{"$f":"'NIHB pop data 2023'!AJ42","v":266},{"$f":"'NIHB pop data 2023'!AK42","v":264},{"$f":"'NIHB pop data 2023'!AL42","v":1925},{"$f":"'NIHB pop data 2023'!AM42","v":979},{"$f":"'NIHB pop data 2023'!AN42","v":946},{"$f":"'NIHB pop data 2023'!AO42","v":2001},{"$f":"'NIHB pop data 2023'!AP42","v":1017},{"$f":"'NIHB pop data 2023'!AQ42","v":984}]
[{"$f":"'NIHB pop data 2023'!A43","v":"45 to 49 years"},{"$f":"'NIHB pop data 2023'!B43","v":53441},{"$f":"'NIHB pop data 2023'!C43","v":26455},{"$f":"'NIHB pop data 2023'!D43","v":26986},{"$f":"'NIHB pop data 2023'!E43","v":913.80525079467668},{"$f":"'NIHB pop data 2023'!F43","v":454.93900859513303},{"$f":"'NIHB pop data 2023'!G43","v":458.86624219954359},{"$f":"'NIHB pop data 2023'!H43","v":294.84960800559679},{"$f":"'NIHB pop data 2023'!I43","v":146.79122081436748},{"$f":"'NIHB pop data 2023'!J43","v":148.05838719122934},{"$f":"'NIHB pop data 2023'!K43","v":1796.1959806998066},{"$f":"'NIHB pop data 2023'!L43","v":894.23826137079266},{"$f":"'NIHB pop data 2023'!M43","v":901.95771932901391},{"$f":"'NIHB pop data 2023'!N43","v":1416.1491604999198},{"$f":"'NIHB pop data 2023'!O43","v":705.03150921970678},{"$f":"'NIHB pop data 2023'!P43","v":711.11765128021318},{"$f":"'NIHB pop data 2023'!Q43","v":4971},{"$f":"'NIHB pop data 2023'!R43","v":2446},{"$f":"'NIHB pop data 2023'!S43","v":2525},{"$f":"'NIHB pop data 2023'!T43","v":13904},{"$f":"'NIHB pop data 2023'!U43","v":6910},{"$f":"'NIHB pop data 2023'!V43","v":6994},{"$f":"'NIHB pop data 2023'!W43","v":9046},{"$f":"'NIHB pop data 2023'!X43","v":4523},{"$f":"'NIHB pop data 2023'!Y43","v":4523},{"$f":"'NIHB pop data 2023'!Z43","v":8962},{"$f":"'NIHB pop data 2023'!AA43","v":4428},{"$f":"'NIHB pop data 2023'!AB43","v":4534},{"$f":"'NIHB pop data 2023'!AC43","v":7036},{"$f":"'NIHB pop data 2023'!AD43","v":3456},{"$f":"'NIHB pop data 2023'!AE43","v":3580},{"$f":"'NIHB pop data 2023'!AF43","v":1277},{"$f":"'NIHB pop data 2023'!AG43","v":620},{"$f":"'NIHB pop data 2023'!AH43","v":657},{"$f":"'NIHB pop data 2023'!AI43","v":459},{"$f":"'NIHB pop data 2023'!AJ43","v":239},{"$f":"'NIHB pop data 2023'!AK43","v":220},{"$f":"'NIHB pop data 2023'!AL43","v":1665},{"$f":"'NIHB pop data 2023'!AM43","v":793},{"$f":"'NIHB pop data 2023'!AN43","v":872},{"$f":"'NIHB pop data 2023'!AO43","v":1700},{"$f":"'NIHB pop data 2023'!AP43","v":839},{"$f":"'NIHB pop data 2023'!AQ43","v":861}]
[{"$f":"'NIHB pop data 2023'!A44","v":"50 to 54 years"},{"$f":"'NIHB pop data 2023'!B44","v":54491},{"$f":"'NIHB pop data 2023'!C44","v":26534},{"$f":"'NIHB pop data 2023'!D44","v":27957},{"$f":"'NIHB pop data 2023'!E44","v":1004.7517132126042},{"$f":"'NIHB pop data 2023'!F44","v":499.58545378211568},{"$f":"'NIHB pop data 2023'!G44","v":505.16625943048848},{"$f":"'NIHB pop data 2023'!H44","v":324.19451357502965},{"$f":"'NIHB pop data 2023'!I44","v":161.19690173027087},{"$f":"'NIHB pop data 2023'!J44","v":162.99761184475878},{"$f":"'NIHB pop data 2023'!K44","v":1974.9623755217733},{"$f":"'NIHB pop data 2023'!L44","v":981.99630973794001},{"$f":"'NIHB pop data 2023'!M44","v":992.96606578383341},{"$f":"'NIHB pop data 2023'!N44","v":1557.0913976905929},{"$f":"'NIHB pop data 2023'!O44","v":774.22133474967347},{"$f":"'NIHB pop data 2023'!P44","v":782.8700629409193},{"$f":"'NIHB pop data 2023'!Q44","v":5077},{"$f":"'NIHB pop data 2023'!R44","v":2477},{"$f":"'NIHB pop data 2023'!S44","v":2600},{"$f":"'NIHB pop data 2023'!T44","v":14569},{"$f":"'NIHB pop data 2023'!U44","v":7069},{"$f":"'NIHB pop data 2023'!V44","v":7500},{"$f":"'NIHB pop data 2023'!W44","v":9015},{"$f":"'NIHB pop data 2023'!X44","v":4344},{"$f":"'NIHB pop data 2023'!Y44","v":4671},{"$f":"'NIHB pop data 2023'!Z44","v":8802},{"$f":"'NIHB pop data 2023'!AA44","v":4272},{"$f":"'NIHB pop data 2023'!AB44","v":4530},{"$f":"'NIHB pop data 2023'!AC44","v":6648},{"$f":"'NIHB pop data 2023'!AD44","v":3217},{"$f":"'NIHB pop data 2023'!AE44","v":3431},{"$f":"'NIHB pop data 2023'!AF44","v":1310},{"$f":"'NIHB pop data 2023'!AG44","v":620},{"$f":"'NIHB pop data 2023'!AH44","v":690},{"$f":"'NIHB pop data 2023'!AI44","v":531},{"$f":"'NIHB pop data 2023'!AJ44","v":287},{"$f":"'NIHB pop data 2023'!AK44","v":244},{"$f":"'NIHB pop data 2023'!AL44","v":1940},{"$f":"'NIHB pop data 2023'!AM44","v":980},{"$f":"'NIHB pop data 2023'!AN44","v":960},{"$f":"'NIHB pop data 2023'!AO44","v":1738},{"$f":"'NIHB pop data 2023'!AP44","v":851},{"$f":"'NIHB pop data 2023'!AQ44","v":887}]
[{"$f":"'NIHB pop data 2023'!A45","v":"55 to 59 years"},{"$f":"'NIHB pop data 2023'!B45","v":52130},{"$f":"'NIHB pop data 2023'!C45","v":24891},{"$f":"'NIHB pop data 2023'!D45","v":27239},{"$f":"'NIHB pop data 2023'!E45","v":967.54634222345203},{"$f":"'NIHB pop data 2023'!F45","v":457.21267015558124},{"$f":"'NIHB pop data 2023'!G45","v":510.33367206787074},{"$f":"'NIHB pop data 2023'!H45","v":312.18977947844348},{"$f":"'NIHB pop data 2023'!I45","v":147.5248434536033},{"$f":"'NIHB pop data 2023'!J45","v":164.66493602484019},{"$f":"'NIHB pop data 2023'!K45","v":1901.8306685491507},{"$f":"'NIHB pop data 2023'!L45","v":898.70742124134188},{"$f":"'NIHB pop data 2023'!M45","v":1003.1232473078088},{"$f":"'NIHB pop data 2023'!N45","v":1499.4332097489539},{"$f":"'NIHB pop data 2023'!O45","v":708.55506514947365},{"$f":"'NIHB pop data 2023'!P45","v":790.87814459948027},{"$f":"'NIHB pop data 2023'!Q45","v":5392},{"$f":"'NIHB pop data 2023'!R45","v":2497},{"$f":"'NIHB pop data 2023'!S45","v":2895},{"$f":"'NIHB pop data 2023'!T45","v":14559},{"$f":"'NIHB pop data 2023'!U45","v":7070},{"$f":"'NIHB pop data 2023'!V45","v":7489},{"$f":"'NIHB pop data 2023'!W45","v":8321},{"$f":"'NIHB pop data 2023'!X45","v":4046},{"$f":"'NIHB pop data 2023'!Y45","v":4275},{"$f":"'NIHB pop data 2023'!Z45","v":7789},{"$f":"'NIHB pop data 2023'!AA45","v":3687},{"$f":"'NIHB pop data 2023'!AB45","v":4102},{"$f":"'NIHB pop data 2023'!AC45","v":6092},{"$f":"'NIHB pop data 2023'!AD45","v":2860},{"$f":"'NIHB pop data 2023'!AE45","v":3232},{"$f":"'NIHB pop data 2023'!AF45","v":1274},{"$f":"'NIHB pop data 2023'!AG45","v":569},{"$f":"'NIHB pop data 2023'!AH45","v":705},{"$f":"'NIHB pop data 2023'!AI45","v":650},{"$f":"'NIHB pop data 2023'!AJ45","v":332},{"$f":"'NIHB pop data 2023'!AK45","v":318},{"$f":"'NIHB pop data 2023'!AL45","v":1793},{"$f":"'NIHB pop data 2023'!AM45","v":854},{"$f":"'NIHB pop data 2023'!AN45","v":939},{"$f":"'NIHB pop data 2023'!AO45","v":1579},{"$f":"'NIHB pop data 2023'!AP45","v":764},{"$f":"'NIHB pop data 2023'!AQ45","v":815}]
[{"$f":"'NIHB pop data 2023'!A46","v":"60 to 64 years"},{"$f":"'NIHB pop data 2023'!B46","v":45062},{"$f":"'NIHB pop data 2023'!C46","v":20910},{"$f":"'NIHB pop data 2023'!D46","v":24152},{"$f":"'NIHB pop data 2023'!E46","v":857.58380129995783},{"$f":"'NIHB pop data 2023'!F46","v":395.61711151798488},{"$f":"'NIHB pop data 2023'!G46","v":461.96668978197289},{"$f":"'NIHB pop data 2023'!H46","v":276.70912092631107},{"$f":"'NIHB pop data 2023'!I46","v":127.65033922703286},{"$f":"'NIHB pop data 2023'!J46","v":149.0587816992782},{"$f":"'NIHB pop data 2023'!K46","v":1685.6858457189544},{"$f":"'NIHB pop data 2023'!L46","v":777.63381747555525},{"$f":"'NIHB pop data 2023'!M46","v":908.05202824339915},{"$f":"'NIHB pop data 2023'!N46","v":1329.0212320547766},{"$f":"'NIHB pop data 2023'!O46","v":613.098731779427},{"$f":"'NIHB pop data 2023'!P46","v":715.92250027534976},{"$f":"'NIHB pop data 2023'!Q46","v":5007},{"$f":"'NIHB pop data 2023'!R46","v":2372},{"$f":"'NIHB pop data 2023'!S46","v":2635},{"$f":"'NIHB pop data 2023'!T46","v":13680},{"$f":"'NIHB pop data 2023'!U46","v":6322},{"$f":"'NIHB pop data 2023'!V46","v":7358},{"$f":"'NIHB pop data 2023'!W46","v":6705},{"$f":"'NIHB pop data 2023'!X46","v":3182},{"$f":"'NIHB pop data 2023'!Y46","v":3523},{"$f":"'NIHB pop data 2023'!Z46","v":6229},{"$f":"'NIHB pop data 2023'!AA46","v":2886},{"$f":"'NIHB pop data 2023'!AB46","v":3343},{"$f":"'NIHB pop data 2023'!AC46","v":5019},{"$f":"'NIHB pop data 2023'!AD46","v":2291},{"$f":"'NIHB pop data 2023'!AE46","v":2728},{"$f":"'NIHB pop data 2023'!AF46","v":1104},{"$f":"'NIHB pop data 2023'!AG46","v":474},{"$f":"'NIHB pop data 2023'!AH46","v":630},{"$f":"'NIHB pop data 2023'!AI46","v":582},{"$f":"'NIHB pop data 2023'!AJ46","v":272},{"$f":"'NIHB pop data 2023'!AK46","v":310},{"$f":"'NIHB pop data 2023'!AL46","v":1526},{"$f":"'NIHB pop data 2023'!AM46","v":689},{"$f":"'NIHB pop data 2023'!AN46","v":837},{"$f":"'NIHB pop data 2023'!AO46","v":1061},{"$f":"'NIHB pop data 2023'!AP46","v":508},{"$f":"'NIHB pop data 2023'!AQ46","v":553}]
[{"$f":"'NIHB pop data 2023'!A47","v":"65+"},{"$f":"'NIHB pop data 2023'!B47","v":96262},{"$f":"'NIHB pop data 2023'!C47","v":40330},{"$f":"'NIHB pop data 2023'!D47","v":55932},{"$f":"'NIHB pop data 2023'!E47","v":1972.2980554360561},{"$f":"'NIHB pop data 2023'!F47","v":867.91862657472223},{"$f":"'NIHB pop data 2023'!G47","v":1104.379428861334},{"$f":"'NIHB pop data 2023'!H47","v":636.38429305347313},{"$f":"'NIHB pop data 2023'!I47","v":280.04376928647389},{"$f":"'NIHB pop data 2023'!J47","v":356.34052376699924},{"$f":"'NIHB pop data 2023'!K47","v":3876.7930440709238},{"$f":"'NIHB pop data 2023'!L47","v":1706.0002087669052},{"$f":"'NIHB pop data 2023'!M47","v":2170.7928353040188},{"$f":"'NIHB pop data 2023'!N47","v":3056.5246074395468},{"$f":"'NIHB pop data 2023'!O47","v":1345.0373953718986},{"$f":"'NIHB pop data 2023'!P47","v":1711.4872120676482},{"$f":"'NIHB pop data 2023'!Q47","v":12291},{"$f":"'NIHB pop data 2023'!R47","v":5055},{"$f":"'NIHB pop data 2023'!S47","v":7236},{"$f":"'NIHB pop data 2023'!T47","v":32704},{"$f":"'NIHB pop data 2023'!U47","v":13517},{"$f":"'NIHB pop data 2023'!V47","v":19187},{"$f":"'NIHB pop data 2023'!W47","v":12455},{"$f":"'NIHB pop data 2023'!X47","v":5382},{"$f":"'NIHB pop data 2023'!Y47","v":7073},{"$f":"'NIHB pop data 2023'!Z47","v":10769},{"$f":"'NIHB pop data 2023'!AA47","v":4520},{"$f":"'NIHB pop data 2023'!AB47","v":6249},{"$f":"'NIHB pop data 2023'!AC47","v":9521},{"$f":"'NIHB pop data 2023'!AD47","v":3890},{"$f":"'NIHB pop data 2023'!AE47","v":5631},{"$f":"'NIHB pop data 2023'!AF47","v":2860},{"$f":"'NIHB pop data 2023'!AG47","v":1063},{"$f":"'NIHB pop data 2023'!AH47","v":1797},{"$f":"'NIHB pop data 2023'!AI47","v":1055},{"$f":"'NIHB pop data 2023'!AJ47","v":431},{"$f":"'NIHB pop data 2023'!AK47","v":624},{"$f":"'NIHB pop data 2023'!AL47","v":3017},{"$f":"'NIHB pop data 2023'!AM47","v":1302},{"$f":"'NIHB pop data 2023'!AN47","v":1715},{"$f":"'NIHB pop data 2023'!AO47","v":2048},{"$f":"'NIHB pop data 2023'!AP47","v":971},{"$f":"'NIHB pop data 2023'!AQ47","v":1077}]
["Check",{"$f":"SUM(B75:B88)","v":935887},{"$f":"IF(SUM(C76:C88)=C75,TRUE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Table 1. Population size-non-oncology. NIHB clients removed from jurisdictional estimates. NIHB size adjusted to remove Ontario subset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T75:T79)","v":70160},{"$f":"T88","v":32704},{"$f":"T91+U91","v":102864}]
["Geography","Canada-jurisdictions + NIHB",null,null,"Newfoundland and Labrador",null,null,"Prince Edward Island",null,null,"Nova Scotia",null,null,"New Brunswick",null,null,"Quebec",null,null,"Ontario",null,null,"Manitoba",null,null,"Saskatchewan",null,null,"Alberta",null,null,"British Columbia",null,null,"Yukon",null,null,"Northwest Territories 7",null,null,"Nunavut 7",null,null,"NIHB"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+"]
["Age group 3 6",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,{"$f":"B73","v":2023},{"$f":"C73","v":2023},2023]
["All ages",{"$f":"SUM(E95,H95,K95,N95,T95,W95,Z95,AC95,AF95,AR95)","v":31249246},{"$f":"SUM(F95,I95,L95,O95,U95,X95,AA95,AD95,AG95,AS95)","v":15571356},15677874,{"$f":"E53-E74","v":524221.1968790883},{"$f":"F53-F74","v":259385.8339792699},264837.84325788432,169145.90310529259,82944.634854402349,86202.068566496673,1030420.8757971231,509746.41459111811,520679.33665313647,812400.02421849605,401893.1165752096,410510.75152248255,8791404,{"$f":"R53","v":4453304},4421379,{"$f":"T53-T74+SUM(T75:T79,T88)","v":15482499},{"$f":"U53-U74+SUM(U75:U79,U88)","v":7699531},7783000,{"$f":"W53-W74","v":1289047},{"$f":"X53-X74","v":652521},636549,1043760,527264,516516,{"$f":"AC53-AC74","v":4563494},2298500,2265010,5501116,2728284,2772832,37123,18706,18417,16739,9123,{"$f":"AN53-AN74","v":7616},3255,1771,1484,{"$f":"B74-SUM(T75:T79,T88)","v":833142},{"$f":"C74-SUM(U75:U79,U88)","v":411286},421737]
["0 to 4 years",{"$f":"SUM(E96,H96,K96,N96,T96,W96,Z96,AC96,AF96,AR96)","v":1454208},743653,710555,{"$f":"E54-E75","v":18970.547150811446},9724.2713374935774,9246.2758133178704,7107.0749987431773,3593.0355268313442,3514.0394719118326,41354.854855192905,21183.955883024526,20170.898972168379,33277.522995252475,17269.737252650553,16007.785742601918,424671,218542,206129,{"$f":"T54","v":713247},{"$f":"U54","v":364352},348895,{"$f":"W54-W75","v":78234},{"$f":"X54-X75","v":39685},{"$f":"Y54-Y75","v":38549},{"$f":"Z54-Z75","v":63388},32390,30998,252309,129245,123064,219297,112228,{"$f":"AH54-AH75","v":107069},{"$f":"AI54-AI75","v":1974},1016,958,1902,937,965,979,495,484,{"$f":"B75-T75","v":27023},{"$f":"C75-U75","v":13982},13041]
["5 to 9 years",1652548,847366,805182,{"$f":"E55-E76","v":22667.464434216741},11611.321724767698,11056.142709449043,8262.6981380217876,4318.7486350520403,3943.9495029697478,48757.449438305732,24842.520979347042,23914.92845895869,39645.387989455739,20030.408660833218,19614.979328622518,471810,242069,229741,795655,407959,387696,{"$f":"W55-W76","v":75760},39216,36544,65740,33692,32048,281642,144671,136971,257962,132207,125755,{"$f":"AI55-AI76","v":2081},1053,1028,1310,695,615,197,77,120,{"$f":"B76-T76","v":56456},28818,27638]
["10 to 14 years",1700967,876046,824921,24616.802736765272,12644.711413140878,11972.091323624392,8864.4005945251647,4516.800336713387,4347.6002578117777,50245.468193939851,25845.343527861362,24400.124666078485,41359.328474769711,20964.144722284371,20395.183752485344,489509,250465,239044,824508,424480,400028,73115,37825,35290,63699,33173,30526,280593,144676,135917,267447,138055,129392,{"$f":"AI56-AI77","v":2002},1098,904,865,354,511,-138,-146,8,66519,33866,32653]
["15 to 19 years",1775014,917907,857107,26244.200051270695,13695.740419844062,12548.459631426635,9460.3982274768714,4756.129856468915,4704.2683710079564,50364.90234045354,26147.431875022306,24217.470465431234,41517.499380798894,21377.697848664717,20139.801532134177,462354,235939,226415,890595,461810,428785,72350,37637,34713,58614,30584,28030,268856,138982,129874,291238,149605,141633,{"$f":"AI57-AI78","v":1811},960,851,682,351,331,-307,-243,-64,65774,33312,32462]
["20 to 24 years",2114649,1106854,1007795,28642.569684589282,15058.639972261633,13583.929712327648,13627.128299543669,7030.1294619608661,6596.9988375828016,65373.522720094617,34701.337566107919,30672.185153986698,46437.77929577243,24208.892999669581,22228.88629610285,505283,261280,244003,1104133,582992,521141,94656,51352,43304,60222,31929,28293,280476,144233,136243,360025,184235,175790,{"$f":"AI58-AI79","v":2087},1025,1062,893,458,435,-137,-95,-42,61056,31114,29942]
["25 to 29 years",2332437,1215707,1116730,27755.895558215456,14546.478360964888,13209.41719725057,12457.455057742854,6675.52804173189,5781.9270160109636,72788.950904854864,38401.398054016136,34387.552850838736,47700.698479186824,24927.595543287087,22773.102935899733,571164,298084,273080,1199086,629790,{"$f":"V59-V80","v":569296},94599,51188,43411,62535,32902,29633,313388,160468,152920,420443,215420,205023,{"$f":"AI59-AI80","v":2893},1428,1465,1126,663,463,134,98,36,{"$f":"B80","v":81683},41388,40295]
["30 to 34 years",2361728,1206999,1154729,29345.442881336356,14847.283267140665,14498.159614195689,10473.922303021325,5214.5931566668978,5259.3291463544274,70484.889224595972,35582.42710561955,34902.462118976415,48812.745591046354,24369.696470572886,24443.049120473472,610048,315762,294286,1167956,600575,567381,89240,46603,42637,69467,35482,33985,356821,179725,177096,439158,224242,214916,{"$f":"AI60-AI81","v":3371},1631,1740,1181,643,538,330,163,167,79969,40358,39611]
["35 to 39 years",2229366,1126454,1102912,30717.823291095134,15237.040437075008,15480.782854020124,10190.540292588354,4861.0690811224449,5329.4712114659087,65469.789711091929,32718.440221477125,32751.349489614804,50076.846705224583,24751.450260325422,25325.396444899161,574581,294439,280142,1064004,537689,526315,88735,45319,43416,76203,38693,37510,369874,187274,182600,406787,206096,200691,{"$f":"AI61-AI82","v":3399},1617,1782,1132,596,536,365,252,113,67308,33815,33493]
["40 to 44 years",2066536,1033741,1032795,31616.916611820583,15563.619917207037,16053.296694613546,10145.412824274679,4831.8078323663149,5313.6049919083634,62787.391770285794,30824.135397234684,31963.25637305111,50679.278793618949,25240.436853191964,25438.841940426981,603569,308871,294698,975472,484429,491043,85020,43242,41778,73211,37426,35785,347094,176715,170379,371957,186439,185518,{"$f":"AI62-AI83","v":2925},1463,1462,1347,694,653,385,216,169,58553,29030,29523]
["45 to 49 years",1895680,937026,958654,33261.194749205322,16354.060991404867,16907.133757800457,9846.1503919944025,4804.2087791856329,5041.9416128087705,59536.804019300194,29270.761738629208,30266.042280670987,50688.850839500083,24864.968490780295,25823.882348719788,557134,284231,272903,920986,449298,471688,76372,38829,37543,62827,32264,30563,298258,152234,146024,330463,162652,167811,{"$f":"AI63-AI84","v":2393},1162,1231,1209,668,541,411,269,142,53441,26455,26986]
["50 to 54 years",1911318,937699,973619,37007.248286787399,18029.414546217886,18977.833740569513,10311.80548642497,5039.8030982697292,5272.0023881552415,63275.037624478224,30705.00369026206,32570.033934216168,52184.908602309406,25941.778665250327,26243.129937059082,515167,262084,253083,950040,461761,488279,72455,36438,36017,56948,28856,28092,275112,139801,135311,339493,164593,174900,{"$f":"AI64-AI85","v":2207},1041,1166,1078,574,504,487,211,276,54491,26534,27957]
["55 to 59 years",1975809,971245,1004564,41397.453657776547,20347.787329844417,21049.666327932129,11011.810220521556,5329.4751565463966,5682.3350639751598,71174.169331450845,34655.292578758657,36518.876752692195,57968.566790251047,28659.444934850526,29309.121855400521,571204,288728,282476,998631,489568,509063,74325,37079,37246,60250,30270,29980,264524,132865,131659,344397,167580,176817,{"$f":"AI65-AI86","v":1895},975,920,1073,604,469,405,257,148,52130,24891,27239]
["60 to 64 years",2053352,1009157,1044195,42738.416198700041,21147.382888482014,21591.033310218027,12025.290879073689,5795.3496607729676,6229.9412183007216,79170.314154281048,38700.366182524442,40469.947971756599,62874.97876794522,30982.901268220572,31892.077499724652,625290,312356,312934,1016802,499587,517215,81837,40932,40905,70192,35322,34870,277131,138005,139126,365519,177775,187744,{"$f":"AI66-AI87","v":2377},1153,1224,1227,793,434,318,239,79,45062,20910,24152]
["65+",5725618,2641502,3084116,129241.70194456395,60578.081373425281,68663.620571138672,35362.615706946526,16177.956230713526,19184.659476233002,229642.20695592908,106167.9997912331,123474.20716469598,189179.47539256045,88303.962604628105,100875.51278793236,{"$f":"Q67","v":1847733},{"$f":"R67","v":858218},{"$f":"S67","v":989515},{"$f":"T67","v":2861416},1305241,1556175,232372,107176,125196,200484,94281,106203,697432,329606,367826,1086930,507157,579773,{"$f":"AI67-AI88","v":5708},3084,2624,1714,1093,621,-174,-22,-152,{"$f":"B88-T88","v":63558},{"$f":"C88-U88","v":26813},36745]
["Check",{"$f":"IF(SUM(B96:B109)=B95,TRUE)","v":false},{"$f":"IF(SUM(C96:C109)=C95,TRUE)","v":true},{"$f":"IF(SUM(D96:D109)=D95,TRUE)","v":true},false,true,true,false,true,true,false,true,false,false,true,false,false,false,false,false,true,true,false,true,true,false,true,true,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,true,true]
[]
["Table 2. Population size-IV oncology. Not NIHB adjusted (NIHB does not fund IV oncology)"]
["Geography","Canada-jurisdictions + NIHB",null,null,"Newfoundland and Labrador",null,null,"Prince Edward Island",null,null,"Nova Scotia",null,null,"New Brunswick",null,null,"Quebec",null,null,"Ontario",null,null,"Manitoba",null,null,"Saskatchewan",null,null,"Alberta",null,null,"British Columbia",null,null,"Yukon",null,null,"Northwest Territories 7",null,null,"Nunavut 7",null,null,"NIHB"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+"]
["Age group 3 6",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,{"$f":"B94","v":2023},{"$f":"C94","v":2023},2023]
["All ages",{"$f":"SUM(E116,H116,K116,N116,T116,W116,Z116,AC116,AF116,AR116)","v":31092458},{"$f":"SUM(F116,I116,L116,O116,U116,X116,AA116,AD116,AG116,AS116)","v":15494183},15598275,{"$f":"E53","v":538605},{"$f":"F53","v":266447},272158,{"$f":"H53","v":173787},85223,88564,1058694,523626,535068,834691,412836,421855,{"$f":"Q53","v":8874683},4453304,4421379,15608369,7761516,{"$f":"V53","v":7846853},1454902,735105,719797,1209107,609018,{"$f":"AB53","v":600089},4695290,2363694,2331596,5519013,2736718,2782295,{"$f":"AI53","v":44975},22612,22363,44972,23032,21940,40673,20576,20097,{"$f":"SUM(AR117:AR130)","v":0},{"$f":"SUM(AS117:AS130)","v":0},0]
["0 to 4 years",{"$f":"SUM(E117,H117,K117,N117,T117,W117,Z117,AC117,AF117,AR117)","v":1447808},740342,707466,{"$f":"E54","v":19429},9969,9460,{"$f":"H54","v":7255},3672,3583,42256,21665,20591,33988,17649,16339,{"$f":"Q54","v":424671},218542,206129,713247,364352,{"$f":"V54","v":348895},83888,42608,41280,70362,35981,{"$f":"AB54","v":34381},257860,132103,125757,219523,112343,107180,{"$f":"AI54","v":2164},1106,1058,2724,1388,1336,4130,2087,2043,0,0,0]
["5 to 9 years",1641114,841485,799629,23468,12015,11453,{"$f":"H55","v":8521},4449,4072,50331,25636,24695,40886,20656,20230,{"$f":"Q55","v":471810},242069,229741,795655,407959,{"$f":"V55","v":387696},90774,46924,43850,79886,40846,{"$f":"AB55","v":39040},293057,150502,142555,258536,132498,126038,{"$f":"AI55","v":2489},1259,1230,3015,1558,1457,4417,2238,2179,0,0,0]
["10 to 14 years",1688264,869535,818729,25660,13166,12494,{"$f":"H56","v":9201},4685,4516,52296,26870,25426,42976,21772,21204,{"$f":"Q56","v":489509},250465,239044,824508,424480,{"$f":"V56","v":400028},90289,46549,43740,80571,41741,{"$f":"AB56","v":38830},294497,151815,142682,268266,138457,129809,{"$f":"AI56","v":2489},1348,1141,2901,1420,1481,3991,1958,2033,0,0,0]
["15 to 19 years",1762333,911375,850958,27306,14247,13059,{"$f":"H57","v":9803},4934,4869,52452,27231,25221,43163,22232,20931,{"$f":"Q57","v":462354},235939,226415,890595,461810,{"$f":"V57","v":428785},89061,46092,42969,75464,39041,{"$f":"AB57","v":36423},282281,145710,136571,292208,150078,142130,{"$f":"AI57","v":2326},1231,1095,2746,1407,1339,3492,1696,1796,0,0,0]
["20 to 24 years",2102581,1100755,1001826,29730,15613,14117,{"$f":"H58","v":13978},7209,6769,67511,35791,31720,48123,25068,23055,{"$f":"Q58","v":505283},261280,244003,1104133,582992,{"$f":"V58","v":521141},109684,59032,50652,75585,39724,{"$f":"AB58","v":35861},292461,150402,142059,361376,184924,176452,{"$f":"AI58","v":2644},1323,1321,2897,1427,1470,3250,1661,1589,0,0,0]
["25 to 29 years",2319241,1209044,1110197,28895,15112,13783,{"$f":"H59","v":12825},6858,5967,75028,39513,35515,49466,25804,23662,{"$f":"Q59","v":577961},301528,276433,1218306,639544,{"$f":"V59","v":578762},109705,58920,50785,77655,40408,{"$f":"AB59","v":37247},325433,166688,158745,421928,216197,205731,{"$f":"AI59","v":3537},1751,1786,3718,2000,1718,3297,1657,1640,0,0,0]
["30 to 34 years",2348567,1200334,1148233,30480,15425,15055,{"$f":"H60","v":10840},5401,5439,72715,36718,35997,50571,25265,25306,{"$f":"Q60","v":616743},319161,297582,1186699,610037,{"$f":"V60","v":576662},103722,53835,49887,84489,43090,{"$f":"AB60","v":41399},368300,185522,182778,440751,225041,215710,{"$f":"AI60","v":4012},1952,2060,3990,2043,1947,3346,1708,1638,0,0,0]
["35 to 39 years",2218155,1120902,1097253,31711,15742,15969,{"$f":"H61","v":10511},5024,5487,67422,33711,33711,51616,25534,26082,{"$f":"Q61","v":580428},297302,283126,1080221,545862,{"$f":"V61","v":534359},100257,51148,49109,88526,44862,{"$f":"AB61","v":43664},379503,192114,187389,408388,206905,201483,{"$f":"AI61","v":4002},1937,2065,3467,1766,1701,2791,1451,1340,0,0,0]
["40 to 44 years",2056700,1028741,1027959,32564,16026,16538,{"$f":"H62","v":10451},4981,5470,64649,31733,32916,52147,25957,26190,{"$f":"Q62","v":608949},311609,297340,990418,491654,{"$f":"V62","v":498764},94619,48066,46553,83317,42539,{"$f":"AB62","v":40778},355125,180613,174512,373410,187172,186238,{"$f":"AI62","v":3455},1729,1726,3272,1673,1599,2386,1233,1153,0,0,0]
["45 to 49 years",1886885,932709,954176,34175,16809,17366,{"$f":"H63","v":10141},4951,5190,61333,30165,31168,52105,25570,26535,{"$f":"Q63","v":562105},286677,275428,934890,456208,{"$f":"V63","v":478682},85418,43352,42066,71789,36692,{"$f":"AB63","v":35097},305294,155690,149604,331740,163272,168468,{"$f":"AI63","v":2852},1401,1451,2874,1461,1413,2111,1108,1003,0,0,0]
["50 to 54 years",1902032,933104,968928,38012,18529,19483,{"$f":"H64","v":10636},5201,5435,65250,31687,33563,53742,26716,27026,{"$f":"Q64","v":520244},264561,255683,964609,468830,{"$f":"V64","v":495779},81470,40782,40688,65750,33128,{"$f":"AB64","v":32622},281760,143018,138742,340803,165213,175590,{"$f":"AI64","v":2738},1328,1410,3018,1554,1464,2225,1062,1163,0,0,0]
["55 to 59 years",1966395,966798,999597,42365,20805,21560,{"$f":"H65","v":11324},5477,5847,73076,35554,37522,59468,29368,30100,{"$f":"Q65","v":576596},291225,285371,1013190,496638,{"$f":"V65","v":516552},82646,41125,41521,68039,33957,{"$f":"AB65","v":34082},270616,135725,134891,345671,168149,177522,{"$f":"AI65","v":2545},1307,1238,2866,1458,1408,1984,1021,963,0,0,0]
["60 to 64 years",2045176,1005316,1039860,43596,21543,22053,{"$f":"H66","v":12302},5923,6379,80856,39478,41378,64204,31596,32608,{"$f":"Q66","v":630297},314728,315569,1030482,505909,{"$f":"V66","v":524573},88542,44114,44428,76421,38208,{"$f":"AB66","v":38213},282150,140296,141854,366623,178249,188374,{"$f":"AI66","v":2959},1425,1534,2753,1482,1271,1379,747,632,0,0,0]
["65+",5707207,2633743,3073464,131214,61446,69768,{"$f":"H67","v":35999},16458,19541,233519,107874,125645,192236,89649,102587,{"$f":"Q67","v":1847733},858218,989515,2861416,1305241,{"$f":"V67","v":1556175},244827,112558,132269,211253,98801,{"$f":"AB67","v":112452},706953,333496,373457,1089790,508220,581570,{"$f":"AI67","v":6763},3515,3248,4731,2395,2336,1874,949,925,0,0,0]
["Check",{"$f":"IF(SUM(B117:B130)=B116,TRUE)","v":true},{"$f":"IF(SUM(C117:C130)=C116,TRUE)","v":true},{"$f":"IF(SUM(D117:D130)=D116,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Table 3. Population size-oncology. NIHB clients removed from jurisdictional estimates (apart from ON subset, AB and SK). NIHB size adjusted to remove Ontario subset, AB and SK."]
["Geography","Canada-jurisdictions + NIHB",null,null,"Newfoundland and Labrador",null,null,"Prince Edward Island",null,null,"Nova Scotia",null,null,"New Brunswick",null,null,"Quebec",null,null,"Ontario",null,null,"Manitoba",null,null,"Saskatchewan",null,null,"Alberta",null,null,"British Columbia",null,null,"Yukon",null,null,"Northwest Territories 7",null,null,"Nunavut 7",null,null,"NIHB"]
["Gender","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+","Total - gender","Men+","Women+"]
["Age group 3 6",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,{"$f":"B115","v":2023},{"$f":"C115","v":2023},2023]
["All ages",{"$f":"SUM(E137,H137,K137,N137,T137,W137,Z137,AC137,AF137,AR137)","v":31249195},{"$f":"SUM(F137,I137,L137,O137,U137,X137,AA137,AD137,AG137,AS137)","v":15571356},15677874,{"$f":"E53-E74","v":524221.1968790883},{"$f":"F53-F74","v":259385.8339792699},264837.84325788432,169145.90310529259,82944.634854402349,86202.068566496673,1030420.8757971231,509746.41459111811,520679.33665313647,812400.02421849605,401893.1165752096,410510.75152248255,{"$f":"Q53","v":8874683},4453304,4421379,{"$f":"SUM(T138:T151)","v":15482531},{"$f":"SUM(U138:U151)","v":7699531},7783000,{"$f":"W53-W74","v":1289047},652521,636549,1209107,609018,600089,4695290,2363694,2331596,{"$f":"AF53-AF74","v":5501116},2728284,2772832,44975,22612,22363,44972,23032,21940,40673,20576,20097,{"$f":"SUM(AR138:AR151)","v":535916},{"$f":"SUM(AS138:AS151)","v":264338},271578]
["0 to 4 years",{"$f":"SUM(E138,H138,K138,N138,T138,W138,Z138,AC138,AF138,AR138)","v":1454208},743653,710555,{"$f":"E54-E75","v":18970.547150811446},9724.2713374935774,9246.2758133178704,7107.0749987431773,3593.0355268313442,3514.0394719118326,41354.854855192905,21183.955883024526,20170.898972168379,33277.522995252475,17269.737252650553,16007.785742601918,424671,218542,206129,{"$f":"T54","v":713247},{"$f":"U54","v":364352},348895,78234,39685,38549,70362,35981,34381,257860,132103,125757,219297,112228,107069,2164,1106,1058,2724,1388,1336,4130,2087,2043,{"$f":"B75-T75-Z75-AC75","v":14498},{"$f":"C75-U75-AA75-AD75","v":7533},6965]
["5 to 9 years",1652548,847366,805182,{"$f":"E55-E76","v":22667.464434216741},11611.321724767698,11056.142709449043,8262.6981380217876,4318.7486350520403,3943.9495029697478,48757.449438305732,24842.520979347042,23914.92845895869,39645.387989455739,20030.408660833218,19614.979328622518,471810,242069,229741,795655,407959,387696,75760,39216,36544,79886,40846,39040,293057,150502,142555,257962,132207,125755,2489,1259,1230,3015,1558,1457,4417,2238,2179,{"$f":"B76-T76-Z76-AC76","v":30895},15833,15062]
["10 to 14 years",1700967,876046,824921,24616.802736765272,12644.711413140878,11972.091323624392,8864.4005945251647,4516.800336713387,4347.6002578117777,50245.468193939851,25845.343527861362,24400.124666078485,41359.328474769711,20964.144722284371,20395.183752485344,489509,250465,239044,824508,424480,400028,73115,37825,35290,80571,41741,38830,294497,151815,142682,267447,138055,129392,2489,1348,1141,2901,1420,1481,3991,1958,2033,35743,18159,17584]
["15 to 19 years",1775014,917907,857107,26244.200051270695,13695.740419844062,12548.459631426635,9460.3982274768714,4756.129856468915,4704.2683710079564,50364.90234045354,26147.431875022306,24217.470465431234,41517.499380798894,21377.697848664717,20139.801532134177,462354,235939,226415,890595,461810,428785,72350,37637,34713,75464,39041,36423,282281,145710,136571,291238,149605,141633,2326,1231,1095,2746,1407,1339,3492,1696,1796,35499,18127,17372]
["20 to 24 years",2114649,1106854,1007795,28642.569684589282,15058.639972261633,13583.929712327648,13627.128299543669,7030.1294619608661,6596.9988375828016,65373.522720094617,34701.337566107919,30672.185153986698,46437.77929577243,24208.892999669581,22228.88629610285,505283,261280,244003,1104133,582992,521141,94656,51352,43304,75585,39724,35861,292461,150402,142059,360025,184235,175790,2644,1323,1321,2897,1427,1470,3250,1661,1589,33708,17150,16558]
["25 to 29 years",2332437,1215707,1116730,27755.895558215456,14546.478360964888,13209.41719725057,12457.455057742854,6675.52804173189,5781.9270160109636,72788.950904854864,38401.398054016136,34387.552850838736,47700.698479186824,24927.595543287087,22773.102935899733,571164,298084,273080,1199086,{"$f":"U59-U80","v":629790},569296,94599,51188,43411,77655,40408,37247,325433,166688,158745,420443,215420,205023,3537,1751,1786,3718,2000,1718,3297,1657,1640,{"$f":"B80-Z80-AC80","v":54518},{"$f":"C80-AA80-AD80","v":27662},26856]
["30 to 34 years",2361728,1206999,1154729,29345.442881336356,14847.283267140665,14498.159614195689,10473.922303021325,5214.5931566668978,5259.3291463544274,70484.889224595972,35582.42710561955,34902.462118976415,48812.745591046354,24369.696470572886,24443.049120473472,{"$f":"Q60","v":616743},319161,297582,1167956,600575,567381,89240,46603,42637,84489,43090,41399,368300,185522,182778,439158,224242,214916,4012,1952,2060,3990,2043,1947,3346,1708,1638,{"$f":"B81-Z81-AC81","v":53468},26953,26515]
["35 to 39 years",2229366,1126454,1102912,30717.823291095134,15237.040437075008,15480.782854020124,10190.540292588354,4861.0690811224449,5329.4712114659087,65469.789711091929,32718.440221477125,32751.349489614804,50076.846705224583,24751.450260325422,25325.396444899161,580428,297302,283126,1064004,537689,526315,88735,45319,43416,88526,44862,43664,379503,192114,187389,406787,206096,200691,4002,1937,2065,3467,1766,1701,2791,1451,1340,45356,22806,22550]
["40 to 44 years",2066536,1033741,1032795,31616.916611820583,15563.619917207037,16053.296694613546,10145.412824274679,4831.8078323663149,5313.6049919083634,62787.391770285794,30824.135397234684,31963.25637305111,50679.278793618949,25240.436853191964,25438.841940426981,608949,311609,297340,975472,484429,491043,85020,43242,41778,83317,42539,40778,355125,180613,174512,371957,186439,185518,3455,1729,1726,3272,1673,1599,2386,1233,1153,40416,20019,20397]
["45 to 49 years",1895680,937026,958654,33261.194749205322,16354.060991404867,16907.133757800457,9846.1503919944025,4804.2087791856329,5041.9416128087705,59536.804019300194,29270.761738629208,30266.042280670987,50688.850839500083,24864.968490780295,25823.882348719788,562105,286677,275428,920986,449298,471688,76372,38829,37543,71789,36692,35097,305294,155690,149604,330463,162652,167811,2852,1401,1451,2874,1461,1413,2111,1108,1003,37443,18571,18872]
["50 to 54 years",1911318,937699,973619,37007.248286787399,18029.414546217886,18977.833740569513,10311.80548642497,5039.8030982697292,5272.0023881552415,63275.037624478224,30705.00369026206,32570.033934216168,52184.908602309406,25941.778665250327,26243.129937059082,520244,264561,255683,950040,461761,488279,72455,36438,36017,65750,33128,32622,281760,143018,138742,339493,164593,174900,2738,1328,1410,3018,1554,1464,2225,1062,1163,39041,19045,19996]
["55 to 59 years",1975809,971245,1004564,41397.453657776547,20347.787329844417,21049.666327932129,11011.810220521556,5329.4751565463966,5682.3350639751598,71174.169331450845,34655.292578758657,36518.876752692195,57968.566790251047,28659.444934850526,29309.121855400521,576596,291225,285371,998631,489568,509063,74325,37079,37246,68039,33957,34082,270616,135725,134891,344397,167580,176817,2545,1307,1238,2866,1458,1408,1984,1021,963,38249,18344,19905]
["60 to 64 years",2053352,1009157,1044195,42738.416198700041,21147.382888482014,21591.033310218027,12025.290879073689,5795.3496607729676,6229.9412183007216,79170.314154281048,38700.366182524442,40469.947971756599,62874.97876794522,30982.901268220572,31892.077499724652,630297,314728,315569,1016802,499587,517215,81837,40932,40905,76421,38208,38213,282150,140296,141854,365519,177775,187744,2959,1425,1534,2753,1482,1271,1379,747,632,33814,15733,{"$f":"D87-AB87-AE87","v":18081}]
["65+",5725618,2641502,3084116,129241.70194456395,60578.081373425281,68663.620571138672,35362.615706946526,16177.956230713526,19184.659476233002,229642.20695592908,106167.9997912331,123474.20716469598,189179.47539256045,88303.962604628105,100875.51278793236,1847733,858218,989515,{"$f":"T67","v":2861416},1305241,1556175,232372,107176,125196,211253,98801,112452,706953,333496,373457,1086930,507157,579773,6763,3515,3248,4731,2395,2336,1874,949,925,{"$f":"B88-T88-Z88-AC88","v":43268},18403,24865]
["Check",{"$f":"IF(SUM(B138:B151)=B137,TRUE)","v":false},{"$f":"IF(SUM(C138:C151)=C137,TRUE)","v":true},{"$f":"IF(SUM(D138:D151)=D137,TRUE)","v":true},false,true,true,false,true,true,false,true,false,false,true,false,false,false,false,true,true,true,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Growth Rate","index":30,"n_rows":41,"n_cols":17,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Population estimates on July 1, by age and gender 1 2 3 4 5"]
["Frequency: Annual"]
["Table: 17-10-0005-01 (formerly CANSIM 051-0001)"]
["Release date: 2024-02-21"]
["Geography: Canada, Province or territory"]
[]
[]
[]
[null,"Total - gender"]
["Geography",2019,2020,2021,2022,2023,null,"2020/2019","2021/2020","2022/2021","2023/2022","avergage","growth rate (100%-avg)",null,null,"Pull table"]
["Canada",37618495,38028638,38239864,38939056,40097761,null,{"$f":"B11/C11","v":0.98921489115650163},{"$f":"C11/D11","v":0.99447628788637954},0.98204394066461187,{"$f":"E11/F11","v":0.97110299999044836},{"$f":"AVERAGE(H11:K11)","v":0.9842095299244854},{"$f":"100%-L11","v":1.5790470075514595E-2},null,null,{"$f":"A11","v":"Canada"},{"$f":"M11","v":1.5790470075514595E-2}]
["Newfoundland and Labrador",527643,526884,527056,531583,538605,null,{"$f":"B12/C12","v":1.0014405447878469},0.99967365896603022,0.99148392631066085,0.98696261638863358,{"$f":"AVERAGE(H12:K12)","v":0.99489018661329287},{"$f":"100%-L12","v":5.1098133867071294E-3},null,null,{"$f":"A12","v":"Newfoundland and Labrador"},{"$f":"M12","v":5.1098133867071294E-3}]
["Prince Edward Island",155792,159193,162133,167188,173787,null,0.97863599530130096,0.98186673903523647,0.96976457640500513,0.96202822995966331,0.97307388517530147,2.6926114824698533E-2,null,null,"Prince Edward Island",2.6926114824698533E-2]
["Nova Scotia",975799,989168,999908,1025445,1058694,null,0.98648460120020054,0.98925901182908826,0.97509666535016504,0.96859432470572238,0.97985865077129397,2.0141349228706029E-2,null,null,"Nova Scotia",2.0141349228706029E-2]
["New Brunswick",777387,783432,790802,809568,834691,null,0.99228395061728392,0.99068034729300125,0.97681973595794303,0.96990143657952466,0.98242136761193821,1.7578632388061788E-2,null,null,"New Brunswick",1.7578632388061788E-2]
["Quebec",8483186,8551095,8572020,8672185,8874683,null,0.99205844397705789,0.99755891843462796,0.98844985433313515,0.97718250894144609,0.98881243142156672,1.1187568578433282E-2,null,null,"Quebec",1.1187568578433282E-2]
["Ontario",14573565,14761811,14842488,15145006,15608369,null,0.98724777061567848,0.99456445577048802,0.98002523075923509,0.97031316981293814,0.98303765673958488,1.6962343260415125E-2,null,null,"Ontario",1.6962343260415125E-2]
["Manitoba",1370033,1380132,1391924,1413409,1454902,null,0.99268258398472031,0.99152827309537017,0.98479916287500646,0.97148055332936512,0.98512264332111554,1.4877356678884457E-2,null,null,"Manitoba",1.4877356678884457E-2]
["Saskatchewan",1164223,1167386,1167711,1178422,1209107,null,0.99729052772604776,0.99972167770963882,0.99091072637815658,0.97462176631183184,0.99063617453141872,9.3638254685812772E-3,null,null,"Saskatchewan",9.3638254685812772E-3]
["Alberta",4355377,4407495,4431531,4510891,4695290,null,0.98817514256964556,0.99457614084161883,0.98240702335746977,0.96072681346626088,0.98147128005874873,1.852871994125127E-2,null,null,"Alberta",1.852871994125127E-2]
["British Columbia",5111022,5176101,5226665,5356284,5519013,null,0.98742702277254635,0.99032576222122515,0.97580057368130591,0.97051483662024352,0.98101704882383023,1.8982951176169771E-2,null,null,"British Columbia",1.8982951176169771E-2]
["Yukon",41187,41958,42961,43905,44975,null,0.98162448162448157,0.97665324363958006,0.97849903200091104,0.9762090050027793,0.97824644056693799,2.1753559433062009E-2,null,null,"Yukon",2.1753559433062009E-2]
["Northwest Territories 7",44442,44504,44579,44685,44972,null,0.99860686679848998,0.99831759348572202,0.99762783931968224,0.99361825135639958,0.9970426377400734,2.9573622599265992E-3,null,null,"Northwest Territories 7",2.9573622599265992E-3]
["Nunavut 7",38839,39479,40086,40485,40673,null,0.98378884976823122,0.9848575562540538,0.99014449796220827,0.99537776903596986,0.98854216825511576,1.1457831744884239E-2,null,null,"Nunavut 7",1.1457831744884239E-2]
[]
[]
[]
[]
["Footnotes:"]
[1,"Postcensal estimates are based on the 2021 Census counts adjusted for census net undercoverage (CNU) (including adjustment for incompletely enumerated reserves and settlements (IERS)) and the components of demographic growth that occurred since that census. Intercensal estimates are produced using counts from two consecutive censuses adjusted for CNU (including IERS) and postcensal estimates."]
[2,"Estimates are final intercensal up to 2020, final postcensal for 2021, updated postcensal for 2022 and preliminary postcensal for 2023."]
[3,"Data for persons aged 90 to 100 years and older will be available from 2001."]
[4,"The population growth, which is used to calculate population estimates, is comprised of the natural growth (Tables 17100006 and 17100016), international migration (Table 17100014) and interprovincial migration (Table 17100015)."]
[5,"The demographic estimates now incorporate the concept of gender, which was first introduced in the 2021 Census of Population. Gender refers to an individual's personal and social identity as a man, woman or non-binary person (a person who is not exclusively a man or a woman). Demographic estimates are available for the gender category Men+\""," which includes men (and/or boys)"," as well as some non-binary persons"," and for the gender category “Women+\" category"," which includes women (and/or girls)"," as well as some non-binary persons. For the sake of uniformity"," all data products from the Demographic Estimates Program now adopt the term ‘gender’ for all years and periods. Prior to 2021"," the demographic estimates are based on the concept of sex at birth. Although gender and sex at birth are two different concepts"," this change does not cause a significant break in the trend because the two concepts produce very similar distributions. Population estimates by age and sex at birth are available upon request (please contact statcan.demography-demographie.statcan@statcan.gc.ca).\""]
[6,"Age at last birthday in years."]
[7,"Prior to 1991, only estimates of population for Northwest Territories and Nunavut combined are available."]
[]
[]
[]
["How to cite: Statistics Canada. Table 17-10-0005-01  Population estimates on July 1, by age and gender"]
["https://www150.statcan.gc.ca/t1/tbl1/en/tv.action?pid=1710000501"]