{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Factor Data","Node Data","Arc Data","NodeCopy Data","Dependency Data","Trigger Data","_Cohort","Treatment","_Lookup","ProgrNaive","Progression","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":56,"comments":1,"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":"Factor Data","index":0,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["Entry Count",3]
["Next Available ID",4]
[]
["ID",1]
["IsActive",false]
["NodeID",1,2,3]
["ArcID",1,2,3]
["fNodeCopyID"]
["RootNodeID",1]
["FactorName","Progression"]
["IsHidden",false]
[]
["ID",2]
["IsActive",true]
["NodeID",4,5,6]
["ArcID",4,5]
["fNodeCopyID"]
["RootNodeID",4]
["FactorName","Treatment"]
["IsHidden",false]
[]
["ID",3]
["IsActive",true]
["NodeID",7,8,9]
["ArcID",6,7,8,9,10,11]
["fNodeCopyID"]
["RootNodeID",7]
["FactorName","ProgrNaive"]
["IsHidden",false]

{"sheet":"Node Data","index":1,"n_rows":110,"n_cols":4,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["Entry Count",9]
["Next Available ID",10]
[]
["ID",1]
["nParentFactorID",1]
["NodeCopyID"]
["PredecessorArcID"]
["SuccessorArcID",1]
["QualityFactor",1]
["CostFactor","ID 4"]
["IsKeyNode",false]
["NodeName","A"]
["Rounded",true]
["nTriggerID"]
[]
["ID",2]
["nParentFactorID",1]
["NodeCopyID"]
["PredecessorArcID",1]
["SuccessorArcID",2]
["QualityFactor",1]
["CostFactor","ID 5"]
["IsKeyNode",false]
["NodeName","B"]
["Rounded",true]
["nTriggerID"]
[]
["ID",3]
["nParentFactorID",1]
["NodeCopyID"]
["PredecessorArcID",2]
["SuccessorArcID",3]
["QualityFactor",1]
["CostFactor","ID 6"]
["IsKeyNode",false]
["NodeName","C"]
["Rounded",true]
["nTriggerID"]
[]
["ID",4]
["nParentFactorID",2]
["NodeCopyID"]
["PredecessorArcID"]
["SuccessorArcID",4,5]
["QualityFactor",1]
["CostFactor",0]
["IsKeyNode",false]
["NodeName","  "]
["Rounded",false]
["nTriggerID"]
[]
["ID",5]
["nParentFactorID",2]
["NodeCopyID"]
["PredecessorArcID",4]
["SuccessorArcID"]
["QualityFactor",1]
["CostFactor",0]
["IsKeyNode",false]
["NodeName","Monotherapy"]
["Rounded",true]
["nTriggerID"]
[]
["ID",6]
["nParentFactorID",2]
["NodeCopyID"]
["PredecessorArcID",5]
["SuccessorArcID"]
["QualityFactor",1]
["CostFactor",0]
["IsKeyNode",false]
["NodeName","Combination Therapy"]
["Rounded",true]
["nTriggerID"]
[]
["ID",7]
["nParentFactorID",3]
["NodeCopyID"]
["PredecessorArcID"]
["SuccessorArcID",6,9,11]
["QualityFactor",1]
["CostFactor","ID 4"]
["IsKeyNode",false]
["NodeName","A"]
["Rounded",true]
["nTriggerID"]
[]
["ID",8]
["nParentFactorID",3]
["NodeCopyID"]
["PredecessorArcID",6]
["SuccessorArcID",7,10]
["QualityFactor",1]
["CostFactor","ID 5"]
["IsKeyNode",false]
["NodeName","B"]
["Rounded",true]
["nTriggerID"]
[]
["ID",9]
["nParentFactorID",3]
["NodeCopyID"]
["PredecessorArcID",7,11]
["SuccessorArcID",8]
["QualityFactor",1]
["CostFactor","ID 6"]
["IsKeyNode",false]
["NodeName","C"]
["Rounded",true]
["nTriggerID"]

{"sheet":"Arc Data","index":2,"n_rows":134,"n_cols":2,"rows_kept":134,"cut":false,"hidden":true,"merged":[]}
["Entry Count",11]
["Next Available ID",12]
[]
["ID",1]
["aParentFactorID",1]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",1]
["SuccessorNodeID",2]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","ID 1"]
["QualityToll",0]
["CostToll",0]
[]
["ID",2]
["aParentFactorID",1]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",2]
["SuccessorNodeID",3]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","ID 2"]
["QualityToll",0]
["CostToll",0]
[]
["ID",3]
["aParentFactorID",1]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",3]
["SuccessorNodeID",0]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","ID 3"]
["QualityToll",0]
["CostToll",0]
[]
["ID",4]
["aParentFactorID",2]
["Stochastic",false]
["Orientation",3.1415927410125732]
["PredecessorNodeID",4]
["SuccessorNodeID",5]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","1-Comb"]
["QualityToll",0]
["CostToll",0]
[]
["ID",5]
["aParentFactorID",2]
["Stochastic",false]
["Orientation",3.1415927410125732]
["PredecessorNodeID",4]
["SuccessorNodeID",6]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","Comb"]
["QualityToll",0]
["CostToll",0]
[]
["ID",6]
["aParentFactorID",3]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",7]
["SuccessorNodeID",8]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","ID 7"]
["QualityToll",0]
["CostToll",0]
[]
["ID",7]
["aParentFactorID",3]
["Stochastic",true]
["Orientation",-1.5707963705062866]
["PredecessorNodeID",8]
["SuccessorNodeID",9]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","ID 8"]
["QualityToll",0]
["CostToll",0]
[]
["ID",8]
["aParentFactorID",3]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",9]
["SuccessorNodeID",0]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","qC D"]
["QualityToll",0]
["CostToll",0]
[]
["ID",9]
["aParentFactorID",3]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",7]
["SuccessorNodeID",0]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","qA D"]
["QualityToll",0]
["CostToll",0]
[]
["ID",10]
["aParentFactorID",3]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",8]
["SuccessorNodeID",0]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","qB D"]
["QualityToll",0]
["CostToll",0]
[]
["ID",11]
["aParentFactorID",3]
["Stochastic",true]
["Orientation",3.1415927410125732]
["PredecessorNodeID",7]
["SuccessorNodeID",9]
["SuccessorNodeCopyID",0]
["TriggerID"]
["RateProb","ID 9"]
["QualityToll",0]
["CostToll",0]

{"sheet":"NodeCopy Data","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Entry Count",0]
["Next Available ID",1]

{"sheet":"Dependency Data","index":4,"n_rows":47,"n_cols":3,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Entry Count",9]
["Next Available ID",10]
[]
["ID",1]
["IfFactorID",2]
["StateID",5,6]
["ThenD","LbdaB","LbdaB*RR"]
[]
["ID",2]
["IfFactorID",2]
["StateID",5,6]
["ThenD","LbdaC","LbdaC*RR"]
[]
["ID",3]
["IfFactorID",2]
["StateID",5,6]
["ThenD","LbdaD","LbdaD*RR"]
[]
["ID",4]
["IfFactorID",2]
["StateID",5,6]
["ThenD","Cost_A+Cost_Zido","Cost_A+Cost_Comb"]
[]
["ID",5]
["IfFactorID",2]
["StateID",5,6]
["ThenD","Cost_B+Cost_Zido","Cost_B +Cost_Comb"]
[]
["ID",6]
["IfFactorID",2]
["StateID",5,6]
["ThenD","Cost_C+Cost_Zido","Cost_C+Cost_Comb"]
[]
["ID",7]
["IfFactorID",2]
["StateID",5,6]
["ThenD","qA B","qCoA B"]
[]
["ID",8]
["IfFactorID",2]
["StateID",5,6]
["ThenD","qB C_","qCoB C_"]
[]
["ID",9]
["IfFactorID",2]
["StateID",5,6]
["ThenD","qA C_","qCoA C_"]

{"sheet":"Trigger Data","index":5,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Entry Count",0]
["Next Available ID",1]

{"sheet":"_Cohort","index":6,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
["Cycle Time =",1]
["Start Time =",0]
["Time Horizon =",20]
["Discount Rate =",{"$f":"_DiscountRate","v":0}]
[null,null,null,"Treatment:","(no name)","Monotherapy","Monotherapy","Monotherapy","Combination Therapy","Combination Therapy","Combination Therapy","Terminal Node"]
[null,null,null,"ProgrNaive:","A","A","B","C","A","B","C"]
[null,null,null,"Chance/Decision?",1,0,0,0,0,0,0]
[]
[null,null,null,"Initial Cohort =",1]
[]
[null,null,null,"Time","Counts"]
[null,null,null,{"$f":"IF(_R,_tI,IF(_t>_tF,_tNw,D24))","v":11},{"$f":"IF(_R,E10,IF(_tNw>=_tF,E13,E24))","v":0},0,0,0,0.18820879234797272,0.16988457666794116,0.21027212002590548,0.43163451095818056,{"$f":"(SUMPRODUCT(E8:M8,E13:M13) > 0)","v":false}]
[null,null,"Transition Counts:","    / A "," "]
[null,null,null," Monotherapy / A ",{"$f":"(1-Comb)","v":0}]
[null,null,null," Monotherapy / B "," ",{"$f":"[1]!xPr(qA B*_dT)","v":0.18277877542339105}]
[null,null,null," Monotherapy / C "," ",{"$f":"[1]!xPr(qA C_*_dT)","v":6.4708793305571444E-2},{"$f":"[1]!xPr(qB C_*_dT)","v":0.33435263491734513}]
[null,null,null," Combination Therapy / A ",{"$f":"Comb","v":1}]
[null,null,null," Combination Therapy / B "," ",null,null,null,{"$f":"[1]!xPr(qCoA B*_dT)","v":9.7637839354698386E-2}]
[null,null,null," Combination Therapy / C "," ",null,null,null,{"$f":"[1]!xPr(qCoA C_*_dT)","v":3.3477547342944725E-2},{"$f":"[1]!xPr(qCoB C_*_dT)","v":0.18711088799701425}]
[null,null,null,"Terminal Node"," ",{"$f":"[1]!xPr(qA D*_dT)","v":9.7560197991058972E-3},{"$f":"[1]!xPr(qB D*_dT)","v":1.1852882922019359E-2},{"$f":"[1]!xPr(qC D*_dT)","v":0.22108788810553093},{"$f":"[1]!xPr(qA D*_dT)","v":9.7560197991058972E-3},{"$f":"[1]!xPr(qB D*_dT)","v":1.1852882922019359E-2},{"$f":"[1]!xPr(qC D*_dT)","v":0.22108788810553093}]
[null,null,null,"Entering Counts",{"$f":"SUMPRODUCT(_tR,E14:L14)","v":0},{"$f":"SUMPRODUCT(_tR,E15:L15)","v":0},{"$f":"SUMPRODUCT(_tR,E16:L16)","v":0},{"$f":"SUMPRODUCT(_tR,E17:L17)","v":0},{"$f":"SUMPRODUCT(_tR,E18:L18)","v":0},{"$f":"SUMPRODUCT(_tR,E19:L19)","v":1.8376299832413148E-2},{"$f":"SUMPRODUCT(_tR,E20:L20)","v":3.8088022753523028E-2},{"$f":"SUMPRODUCT(_tR,E21:L21)","v":5.0338409646014722E-2}]
[null,null,null,"Departing Counts",{"$f":" IF(_CD=1,E13,E13*SUM(E14:E21))","v":0},0,0,0,2.651323729311349E-2,3.3800875994837248E-2,4.6488618944000158E-2,0]
[null,null,null,{"$f":"IF(_CP,D13,D13+_dT)","v":12},{"$f":"E13+E22-E23","v":0},0,0,0,0.16169555505485922,0.15446000050551706,0.20187152383542833,0.48197292060419528]
[]
[null,null,null,"Quality Coefficients (at t):",null,{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1}]
[null,null,null,"(at t+dt):",null,{"$f":"EXP(-_dR*_dT)","v":1},1,1,1,1,1]
[]
[null,null,"Transition QALY Tolls:"," Monotherapy / A ",{"$f":"0","v":0}]
[null,null,null," Combination Therapy / A ",{"$f":"0","v":0}]
[null,null,null," Monotherapy / B "," ",{"$f":"0","v":0}]
[null,null,null," Monotherapy / C "," ",{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,null," Combination Therapy / B "," ",null,null,null,{"$f":"0","v":0}]
[null,null,null," Combination Therapy / C "," ",null,null,null,{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,null,"Terminal Node"," ",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,null,"Incremental QALY Tolls:",{"$f":"IF(_t>_tF,0,_tR*SUM(E29:E35))","v":0},0,0,0,0,0,0]
[null,null,null,"Incremental QALYs:",{"$f":"IF(_t>_tF,0,IF(_CP,0,_dT/2*(E26*E13+E27*E24)))","v":0},0,0,0,0.17495217370141597,0.16217228858672911,0.20607182193066692]
[null,null,null,"Incremental Total:",{"$f":"E37-E36","v":0},0,0,0,0.17495217370141597,0.16217228858672911,0.20607182193066692]
[null,null,null,"Cum Discounted QALYs:",{"$f":"IF(_R,E38,IF(_t>=_tF,E39,E39+E38*EXP(-_dR*_t)))","v":0},0,0,0,5.5316966104627836,2.2211782170480019,1.9034060726107593]
[null,null,null,"Overall Cum QALYs =",{"$f":"SUM(E39:K39)","v":9.6562809001215442}]
[]
[null,null,null,"Cost Coefficients (at t):",null,{"$f":"(Cost_A+Cost_Zido)","v":5034},{"$f":"(Cost_B+Cost_Zido)","v":5330},{"$f":"(Cost_C+Cost_Zido)","v":11285},{"$f":"(Cost_A+Cost_Comb)","v":5034},{"$f":"(Cost_B +Cost_Comb)","v":5330},{"$f":"(Cost_C+Cost_Comb)","v":11285}]
[null,null,null,"(at t+dt):",null,{"$f":"(Cost_A+Cost_Zido)*EXP(-_dR*_dT)","v":5034},{"$f":"(Cost_B+Cost_Zido)*EXP(-_dR*_dT)","v":5330},{"$f":"(Cost_C+Cost_Zido)*EXP(-_dR*_dT)","v":11285},{"$f":"(Cost_A+Cost_Comb)*EXP(-_dR*_dT)","v":5034},{"$f":"(Cost_B +Cost_Comb)*EXP(-_dR*_dT)","v":5330},{"$f":"(Cost_C+Cost_Comb)*EXP(-_dR*_dT)","v":11285}]
[]
[null,null,"Transition Cost Tolls:"," Monotherapy / A ",{"$f":"0","v":0}]
[null,null,null," Combination Therapy / A ",{"$f":"0","v":0}]
[null,null,null," Monotherapy / B "," ",{"$f":"0","v":0}]
[null,null,null," Monotherapy / C "," ",{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,null," Combination Therapy / B "," ",null,null,null,{"$f":"0","v":0}]
[null,null,null," Combination Therapy / C "," ",null,null,null,{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,null,"Terminal Node"," ",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,null,"Incremental Cost Tolls:",{"$f":"IF(_t>_tF,0,_tR*SUM(E45:E51))","v":0},0,0,0,0,0,0]
[null,null,null,"Incremental Costs:",{"$f":"IF(_t>_tF,0,IF(_CP,0,_dT/2*(E42*E13+E43*E24)))","v":0},0,0,0,880.70924241292801,864.37829816726617,2325.5205104875758]
[null,null,null,"Incremental Total:",{"$f":"E53+E52","v":0},0,0,0,880.70924241292801,864.37829816726617,2325.5205104875758]
[null,null,null,"Cum Discounted Costs:",{"$f":"IF(_R,E54,IF(_t>=_tF,E55,E55+E54*EXP(-_dR*_t)))","v":0},0,0,0,36076.362518811096,13994.865356244982,22806.891268140138]
[null,null,null,"Overall Cum Costs =",{"$f":"SUM(E55:K55)","v":72878.119143196222}]

{"sheet":"Treatment","index":7,"n_rows":7,"n_cols":17,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"Comb =",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"QALY","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Comb","v":1},{"$f":"_CumQ","v":9.6562809001215442},{"$f":"_CumC","v":72878.119143196222},null,"ICER"]
[null,null,null,null,null," "," ",null,null,null,null,"Comb",0,8.3001993199836157,63668.23328469343,null,{"$f":"(O7-O6)/(N7-N6)","v":11905.705131480037}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,13.906472086903081,130414.8637342833]

{"sheet":"_Lookup","index":8,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Next Available Dive Index",8]
["Begin Table",5]
["End Table",13]
[]
["Lexicographic Node Index","Dive Index"]
[1,1]
[4,2]
[5,6]
[6,7]
[7,3]
[8,4]
[9,5]

{"sheet":"ProgrNaive","index":9,"n_rows":21,"n_cols":20,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Counts kij"]
[null,null,null,"A","B","C","D","Total"]
[null,null,"A",1251,350,116,17,{"$f":"SUM(D8:G8)","v":1734}]
[null,null,"B",null,731,512,15,{"$f":"SUM(D9:G9)","v":1258}]
[null,null,"C",null,null,1312,437,{"$f":"SUM(D10:G10)","v":1749}]
[null,null,"k.j",{"$f":"SUM(D8:D10)","v":1251},{"$f":"SUM(E8:E10)","v":1081},1940,469]
[]
[null,null,"Q =",null,{"$f":"E8/H8","v":0.20184544405997693},{"$f":"F8/H8","v":6.6897347174163777E-2},{"$f":"G8/H8","v":9.8039215686274508E-3},"Under monotherapy"]
[null,null,null,0,null,{"$f":"F9/H9","v":0.40699523052464232},{"$f":"G9/H9","v":1.192368839427663E-2}]
[null,null,null,0,0,null,{"$f":"G10/H10","v":0.24985706117781589}]
[null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cost_Zido",2278,null,"Cost_A",2756,null,"RR",0.50900000000000001]
[null,null,"QCo = ",{"$f":"RR*D13","v":0},0.10273933102652825,3.4050749711649363E-2,{"$f":"G13","v":9.8039215686274508E-3},"Under combination therapy",null,null,null,null,"Cost_Lami",{"$f":"IF(_t<=2,2086,0)","v":0},null,"Cost_B",3052]
[null,null,null,0,0,0.20716057233704294,{"$f":"G14","v":1.192368839427663E-2},null,null,null,null,null,"Cost_Comb",{"$f":"Cost_Zido+Cost_Lami","v":2278},null,"Cost_C",9007]
[null,null,null,0,0,0,0.24985706117781589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cost_A + Cost_Comb","v":5034}]

{"sheet":"Progression","index":10,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Counts kij"]
[null,null,null,"A","B","C","D","Total"]
[null,null,"A",1251,350,116,17,{"$f":"SUM(D8:G8)","v":1734}]
[null,null,"B",null,731,512,15,{"$f":"SUM(D9:G9)","v":1258}]
[null,null,"C",null,null,1312,437,{"$f":"SUM(D10:G10)","v":1749}]
[null,null,"k.j",{"$f":"SUM(D8:D10)","v":1251},{"$f":"SUM(E8:E10)","v":1081},1940,469]
[]
[null,null,"Q =",-0.32649,0.31114000000000003,2.3900000000000002E-3,1.2959999999999999E-2]
[null,null,null,0,-0.54286000000000001,0.61477999999999999,-7.1910000000000002E-2]
[null,null,null,0,0,-0.28749000000000002,0.28749000000000002]
[null,null,null,0,0,0,0]
[null,null,"Continuous-time rates (See Exer 2_5 HIV-AIDS.xmcd)",null,null,null,null,null,null,null,null,null,{"$f":"_t","v":11.5}]
[]
[null,null,null,"LbdaB","LbdaC","LbdaD"]
[null,null,"ljhat",{"$f":"E13","v":0.31114000000000003},{"$f":"F14","v":0.61477999999999999},{"$f":"G15","v":0.28749000000000002}]

{"sheet":"Sheet1","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}