{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Survival _control","Survival Curve _intervention","1-Way SensAnal Discount Rate","1-Way SensAnal Horizon","1-Way SensAnal CostofZidovudine"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"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":"Survival _control","index":0,"n_rows":66,"n_cols":7,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[65,"Survival Curve","E4:E4,D4:D66,A4:A66","Stage","% Surviving",0,1]
[]
["STAGE","STATEINDEX","STATE","PROBABILITY","SURVIVAL"]
[0,0,"Stage A",1,"Survival"]
[0,1,"Stage B",0,"Survival"]
[0,2,"AIDS",0,"Survival"]
[1,0,"Stage A",0.72100000000000009,"Survival"]
[1,1,"Stage B",0.20199999999999996,"Survival"]
[1,2,"AIDS",6.6999999999999948E-2,"Survival"]
[2,0,"Stage A",0.51984100000000011,"Survival"]
[2,1,"Stage B",0.26300399999999996,"Survival"]
[2,2,"AIDS",0.1807709999999999,"Survival"]
[3,0,"Stage A",0.37480536100000011,"Survival"]
[3,1,"Stage B",0.25781320599999996,"Survival"]
[3,2,"AIDS",0.27745022499999994,"Survival"]
[4,0,"Stage A",0.2702346652810001,"Survival"]
[4,1,"Stage B",0.22550015560799996,"Survival"]
[4,2,"AIDS",0.33812960277899995,"Survival"]
[5,0,"Stage A",0.19483919366760108,"Survival"]
[5,1,"Stage B",0.18560299279501,"Survival"]
[5,2,"AIDS",0.36348148799053293,"Survival",{"$f":"SUM(D19:D21)","v":0.743923674453144}]
[6,0,"Stage A",0.1404790586343404,"Survival"]
[6,1,"Stage B",0.1471928559347562,"Survival"]
[6,2,"AIDS",0.36120576003619798,"Survival"]
[7,0,"Stage A",0.10128540127535944,"Survival"]
[7,1,"Stage B",0.1138958191422301,"Survival"]
[7,2,"AIDS",0.34022390932109503,"Survival"]
[8,0,"Stage A",7.3026774319534166E-2,"Survival"]
[8,1,"Stage B",8.6633121979258293E-2,"Survival"]
[8,2,"AIDS",0.30830965226715801,"Survival"]
[9,0,"Stage A",5.2652304284384138E-2,"Survival"]
[9,1,"Stage B",6.5085252282494968E-2,"Survival"]
[9,2,"AIDS",0.2713847137253354,"Survival"]
[10,0,"Stage A",3.7962311389040965E-2,"Survival"]
[10,1,"Stage B",4.8450297041575163E-2,"Survival"]
[10,2,"AIDS",0.23355593736003075,"Survival",{"$f":"SUM(D34:D36)","v":0.31996854579064687}]
[11,0,"Stage A",2.7370826511498539E-2,"Survival"]
[11,1,"Stage B",3.5818009481741443E-2,"Survival"]
[11,2,"AIDS",0.1974296987790099,"Survival"]
[12,0,"Stage A",1.9734365914790448E-2,"Survival"]
[12,1,"Stage B",2.6339170464214481E-2,"Survival"]
[12,2,"AIDS",0.16448404931959659,"Survival"]
[13,0,"Stage A",1.4228477824563915E-2,"Survival"]
[13,1,"Stage B",1.9289399954496283E-2,"Survival"]
[13,2,"AIDS",0.13540528188492371,"Survival"]
[14,0,"Stage A",1.0258732511510583E-2,"Survival"]
[14,1,"Stage B",1.408129389412425E-2,"Survival"]
[14,2,"AIDS",0.11035805520941855,"Survival"]
[15,0,"Stage A",7.3965461407991314E-3,"Survival"]
[15,1,"Stage B",1.0253495719811326E-2,"Survival"]
[15,2,"AIDS",8.9186963100243696E-2,"Survival"]
[16,0,"Stage A",5.3329097675161741E-3,"Survival"]
[16,1,"Stage B",7.4513833336518039E-3,"Survival"]
[16,2,"AIDS",7.155896367457952E-2,"Survival"]
[17,0,"Stage A",3.8450279423791621E-3,"Survival"]
[17,1,"Stage B",5.4065014898899647E-3,"Survival"]
[17,2,"AIDS",5.7059240727154507E-2,"Survival"]
[18,0,"Stage A",2.7722651464553764E-3,"Survival"]
[18,1,"Stage B",3.9178730099866596E-3,"Survival"]
[18,2,"AIDS",4.5252493523890498E-2,"Survival"]
[19,0,"Stage A",1.9988031705943264E-3,"Survival"]
[19,1,"Stage B",2.8362817783862352E-3,"Survival"]
[19,2,"AIDS",3.5719686222794957E-2,"Survival"]
[20,0,"Stage A",1.4411370859985094E-3,"Survival"]
[20,1,"Stage B",2.0516379537024562E-3,"Survival"]
[20,2,"AIDS",2.8078051163329235E-2,"Survival"]

{"sheet":"Survival Curve _intervention","index":1,"n_rows":66,"n_cols":7,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[65,"Survival Curve","E4:E4,D4:D66,A4:A66","Stage","% Surviving",0,1]
[]
["STAGE","STATEINDEX","STATE","PROBABILITY","SURVIVAL"]
[0,0,"Stage A",1,"Survival"]
[0,1,"Stage B",0,"Survival"]
[0,2,"AIDS",0,"Survival"]
[1,0,"Stage A",0.85254469778128339,"Survival"]
[1,1,"Stage B",0.10790015682488474,"Survival"]
[1,2,"AIDS",3.4482584561990715E-2,"Survival"]
[2,0,"Stage A",0.72683246171497984,"Survival"]
[2,1,"Stage B",0.17416260027008562,"Survival"]
[2,2,"AIDS",8.4279377148456597E-2,"Survival"]
[3,0,"Stage A",0.52404620489650056,"Survival"]
[3,1,"Stage B",0.24800862802334561,"Survival"]
[3,2,"AIDS",0.18279148610617091,"Survival"]
[4,0,"Stage A",0.37783731373037693,"Survival"]
[4,1,"Stage B",0.24995034627065688,"Survival"]
[4,2,"AIDS",0.27314422191319537,"Survival"]
[5,0,"Stage A",0.27242070319960182,"Survival"]
[5,1,"Stage B",0.22154428855678776,"Survival"]
[5,2,"AIDS",0.33190305738698911,"Survival",{"$f":"SUM(D19:D21)","v":0.82586804914337875}]
[6,0,"Stage A",0.19641532700691294,"Survival"]
[6,1,"Stage B",0.18374621369781324,"Survival"]
[6,2,"AIDS",0.35734800559722779,"Survival"]
[7,0,"Stage A",0.14161545077198426,"Survival"]
[7,1,"Stage B",0.1464324462138259,"Survival"]
[7,2,"AIDS",0.355955540082394,"Survival"]
[8,0,"Stage A",0.10210474000660066,"Survival"]
[8,1,"Stage B",0.11368357230617365,"Survival"]
[8,2,"AIDS",0.33605289587254561,"Survival"]
[9,0,"Stage A",7.3617517544759092E-2,"Survival"]
[9,1,"Stage B",8.6675312991220207E-2,"Survival"]
[9,2,"AIDS",0.30514990341346415,"Survival"]
[10,0,"Stage A",5.307823014977131E-2,"Survival"]
[10,1,"Stage B",6.5229095391940273E-2,"Survival"]
[10,2,"AIDS",0.2690716536230236,"Survival",{"$f":"SUM(D34:D36)","v":0.38737897916473518}]
[11,0,"Stage A",3.8269403937985121E-2,"Survival"]
[11,1,"Stage B",4.8619906912971092E-2,"Survival"]
[11,2,"AIDS",0.23190822346182208,"Survival"]
[12,0,"Stage A",2.7592240239287275E-2,"Survival"]
[12,1,"Stage B",3.5978585511909196E-2,"Survival"]
[12,2,"AIDS",0.1962835197737908,"Survival"]
[13,0,"Stage A",1.9894005212526128E-2,"Survival"]
[13,1,"Stage B",2.6477190710755272E-2,"Survival"]
[13,2,"AIDS",0.16370460422972238,"Survival"]
[14,0,"Stage A",1.434357775823134E-2,"Survival"]
[14,1,"Stage B",1.9401836855879089E-2,"Survival"]
[14,2,"AIDS",0.13488756814080843,"Survival"]
[15,0,"Stage A",1.0341719563684798E-2,"Survival"]
[15,1,"Stage B",1.416986992042848E-2,"Survival"]
[15,2,"AIDS",0.11002324341575062,"Survival"]
[16,0,"Stage A",7.4563798054167402E-3,"Survival"]
[16,1,"Stage B",1.0321721775633275E-2,"Survival"]
[16,2,"AIDS",8.8977464830194225E-2,"Survival"]
[17,0,"Stage A",5.37604983970547E-3,"Survival"]
[17,1,"Stage B",7.5031090723371146E-3,"Survival"]
[17,2,"AIDS",7.1433616832291338E-2,"Survival"]
[18,0,"Stage A",3.8761319344276443E-3,"Survival"]
[18,1,"Stage B",5.4452684386483681E-3,"Survival"]
[18,2,"AIDS",5.6989173355919978E-2,"Survival"]
[19,0,"Stage A",2.794691124722332E-3,"Survival"]
[19,1,"Stage B",3.9466796136090852E-3,"Survival"]
[19,2,"AIDS",4.5217805111076523E-2,"Survival"]
[20,0,"Stage A",2.0149723009248014E-3,"Survival"]
[20,1,"Stage B",2.8575484627007893E-3,"Survival"]
[20,2,"AIDS",3.5706896741402684E-2,"Survival"]

{"sheet":"1-Way SensAnal Discount Rate","index":2,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[65,"Sensitivity Analysis on r","C4:C4,I4:I9,A4:A9|C10:C10,I10:I15,A10:A15","r","Incr. Cost-Eff.",0,10646.581373044732]
[]
["VARIABLE","VARIABLENAME","STRATEGY","COST","INCRCOST","EFF","INCREFF","ICER"]
[0,"r","Zidovudine Monotherapy",68354.956762160757,null,8.9476018556119588,0]
[0,"r","Zidovudine + Lamivudine",76955.915483881938,8600.9587217211811,9.8492576204344964,0.90165576482253762,9539.0714031690441]
[0.01,"r","Zidovudine Monotherapy",64419.306318652496,null,8.5072051623833804,0]
[0.01,"r","Zidovudine + Lamivudine",72465.008770100598,8045.7024514481018,9.334789466077444,0.82758430369406355,9721.9128196785969]
[0.02,"r","Zidovudine Monotherapy",60857.46112344398,null,8.1063923616023654,0]
[0.02,"r","Zidovudine + Lamivudine",68413.806015786598,7556.3448923426186,8.8678356456083662,0.76144328400600081,9923.7133625871847]
[0.03,"r","Zidovudine Monotherapy",57624.820629783273,null,7.7405854980213169,0]
[0.03,"r","Zidovudine + Lamivudine",64748.775894035571,7123.9552642522976,8.4428083681326509,0.702222870111334,10144.86364296684]
[0.04,"r","Zidovudine Monotherapy",54682.974545054494,null,7.4058298355381975,0]
[0.04,"r","Zidovudine + Lamivudine",61423.9167995108,6740.9422544563058,8.0548888818518982,0.6490590463137007,10385.714971143472]
[0.05,"r","Zidovudine Monotherapy",51998.743268867605,null,7.0986984788035423,0]
[0.05,"r","Zidovudine + Lamivudine",58399.578922586952,6400.8356537193467,7.6999088983214108,0.60121041951786847,10646.581373044732]

{"sheet":"1-Way SensAnal Horizon","index":3,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[""]
[]
["VARIABLE","VARIABLENAME","STRATEGY","COST","EFF","INCRCOST","INCREFF","INCRCE"]
[10,"horizon","Zidovudine Monotherapy",47712.69875129564,6.7475695844349408,0,0]
[10,"horizon","Zidovudine + Lamivudine",52676.71336840868,7.21498961965756,4964.01461711304,0.46742003522261921,10620.029615865347]
[15,"horizon","Zidovudine Monotherapy",55391.717662295297,7.5256932132369831,0,0]
[15,"horizon","Zidovudine + Lamivudine",61940.943776229084,8.1703363574215668,6549.2261139337861,0.64464314418458368,10159.459808136136]
[20,"horizon","Zidovudine Monotherapy",57624.820629783273,7.7405854980213169,0,0]
[20,"horizon","Zidovudine + Lamivudine",64748.775894035571,8.4428083681326509,7123.9552642522976,0.702222870111334,10144.86364296684]
[25,"horizon","Zidovudine Monotherapy",58196.708789535762,7.7941552241251939,0,0]
[25,"horizon","Zidovudine + Lamivudine",65483.266060939044,8.5119317129327747,7286.5572714032824,0.71777648880758083,10151.568608088859]
[30,"horizon","Zidovudine Monotherapy",58333.272212248776,7.8067446971537207,0,0]
[30,"horizon","Zidovudine + Lamivudine",65660.835228997516,8.5283488118116182,7327.5630167487398,0.72160411465789753,10154.547164995914]

{"sheet":"1-Way SensAnal CostofZidovudine","index":4,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[65,"Sensitivity Analysis on cost_zidovudine","C4:C4,I4:I14,A4:A14|C15:C15,I15:I25,A15:A25","cost_zidovudine","Incr. Cost-Eff.",0,10866.863642966802]
[]
["VARIABLE","VARIABLENAME","STRATEGY","COST","INCRCOST","EFF","INCREFF","INCRCE"]
[400,"cost_zidovudine","Zidovudine Monotherapy",43088.001064499258,null,7.7405854980213169]
[400,"cost_zidovudine","Zidovudine + Lamivudine",48893.181778682432,5805.1807141831741,8.4428083681326509,0.702222870111334,8266.8636429667858]
[660,"cost_zidovudine","Zidovudine Monotherapy",45100.553293984791,null,7.7405854980213169]
[660,"cost_zidovudine","Zidovudine + Lamivudine",51088.311954396944,5987.7586604121534,8.4428083681326509,0.702222870111334,8526.8636429668313]
[920,"cost_zidovudine","Zidovudine Monotherapy",47113.105523470338,null,7.7405854980213169]
[920,"cost_zidovudine","Zidovudine + Lamivudine",53283.442130111427,6170.336606641089,8.4428083681326509,0.702222870111334,8786.863642966815]
[1180,"cost_zidovudine","Zidovudine Monotherapy",49125.657752955878,null,7.7405854980213169]
[1180,"cost_zidovudine","Zidovudine + Lamivudine",55478.57230582591,6352.9145528700319,8.4428083681326509,0.702222870111334,9046.8636429668095]
[1440,"cost_zidovudine","Zidovudine Monotherapy",51138.209982441418,null,7.7405854980213169]
[1440,"cost_zidovudine","Zidovudine + Lamivudine",57673.7024815404,6535.4924990989821,8.4428083681326509,0.702222870111334,9306.863642966815]
[1700,"cost_zidovudine","Zidovudine Monotherapy",53150.762211926965,null,7.7405854980213169]
[1700,"cost_zidovudine","Zidovudine + Lamivudine",59868.832657254883,6718.0704453279177,8.4428083681326509,0.702222870111334,9566.8636429667986]
[1960,"cost_zidovudine","Zidovudine Monotherapy",55163.314441412505,null,7.7405854980213169]
[1960,"cost_zidovudine","Zidovudine + Lamivudine",62063.962832969359,6900.6483915568533,8.4428083681326509,0.702222870111334,9826.8636429667822]
[2220,"cost_zidovudine","Zidovudine Monotherapy",57175.866670898067,null,7.7405854980213169]
[2220,"cost_zidovudine","Zidovudine + Lamivudine",64259.093008683871,7083.2263377858035,8.4428083681326509,0.702222870111334,10086.863642966788]
[2480,"cost_zidovudine","Zidovudine Monotherapy",59188.418900383585,null,7.7405854980213169]
[2480,"cost_zidovudine","Zidovudine + Lamivudine",66454.223184398346,7265.8042840147609,8.4428083681326509,0.702222870111334,10346.863642966802]
[2740,"cost_zidovudine","Zidovudine Monotherapy",61200.97112986914,null,7.7405854980213169]
[2740,"cost_zidovudine","Zidovudine + Lamivudine",68649.353360112829,7448.3822302436893,8.4428083681326509,0.702222870111334,10606.863642966777]
[3000,"cost_zidovudine","Zidovudine Monotherapy",63213.523359354687,null,7.7405854980213169]
[3000,"cost_zidovudine","Zidovudine + Lamivudine",70844.483535827341,7630.960176472654,8.4428083681326509,0.702222870111334,10866.863642966802]