{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Assumptions","Intro","Summary","Costing Dupilumab Current","Costing Dupilumab SmPC","Costing - Ciclosporin","Costing - Methotrexate","Costing - Baricitinib","Results - Resource","Results - Non-Medicine Cost","Create Report","Report Page","Dupixent GB Prescribing Info","Dupixent NI-IE Prescribing Info","References","lookups"],"not_rendered":{"charts":20,"images":2,"macros":1,"external_links":0,"defined_names":14,"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":"Assumptions","index":0,"n_rows":69,"n_cols":2,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Date of preparation: May 2024"]
[]
[null,"MAT-XU-2401875(v1.0)"]

{"sheet":"Intro","index":1,"n_rows":31,"n_cols":2,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"MAT-XU-2401875(v1.0)"]
[null,"Date of preparation: May 2024"]

{"sheet":"Summary","index":2,"n_rows":24,"n_cols":22,"rows_kept":24,"cut":false,"hidden":false,"merged":[[6,3,6,11],[8,3,8,11],[20,3,20,7],[20,8,20,11],[4,4,4,6],[21,13,21,21],[22,13,22,17],[22,18,22,21],[23,13,23,17],[23,18,23,21],[20,13,20,17],[20,18,20,21],[6,13,6,21],[8,13,8,21],[4,14,4,16],[21,3,21,11],[22,3,22,7],[22,8,22,11],[23,3,23,7],[23,8,23,11]]}
[]
[]
[]
[]
[null,"No. of patients",null,null,150,null,null,null,null,null,null,null,null,null,{"$f":"E5","v":150}]
[]
[null,null,null,"Dupilumab Current",null,null,null,null,null,null,null,null,null,"Dupilumab SmPC"]
[]
[null,"% Patients on each Medicine after 1st IM (Must sum to 100%)",null,1,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,null,"Total # of Tests","Testing Cost",null,"# of Interactions","Time spent in mins","Resourcing Cost",null,"Other Cost Type","Other Costs",null,"Total # of Tests","Testing Cost",null,"# of Interactions","Time spent in mins","Resourcing Cost",null,"Other Cost Type","Other Costs"]
[null,"Initiation",null,{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab Current'!$C$5:$K$5,'Costing Dupilumab Current'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$30:$M$61,'Costing Dupilumab Current'!$C$30:$C$61,$B12)","v":0},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$62:$M$93,'Costing Dupilumab Current'!$D$62:$D$93,$B12)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B12,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B12,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$11:$R$11)","v":0},null,{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab SmPC'!$C$5:$K$5,'Costing Dupilumab SmPC'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$30:$M$61,'Costing Dupilumab SmPC'!$C$30:$C$61,$B12)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$62:$M$93,'Costing Dupilumab SmPC'!$D$62:$D$93,$B12)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B12,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B12,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B12,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$11:$R$11)","v":0}]
[null,"Weeks 1 to 8",null,{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab Current'!$C$5:$K$5,'Costing Dupilumab Current'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$30:$M$61,'Costing Dupilumab Current'!$C$30:$C$61,$B13)","v":0},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$62:$M$93,'Costing Dupilumab Current'!$D$62:$D$93,$B13)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B13,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B13,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$11:$R$11)","v":0},null,{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab SmPC'!$C$5:$K$5,'Costing Dupilumab SmPC'!$C$26:$K$26)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$30:$M$61,'Costing Dupilumab SmPC'!$C$30:$C$61,$B13)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$62:$M$93,'Costing Dupilumab SmPC'!$D$62:$D$93,$B13)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B13,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B13,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B13,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$11:$R$11)","v":0}]
[null,"Week 9 to 16",null,{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab Current'!$C$5:$K$5,'Costing Dupilumab Current'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$30:$M$61,'Costing Dupilumab Current'!$C$30:$C$61,$B14)","v":0},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$62:$M$93,'Costing Dupilumab Current'!$D$62:$D$93,$B14)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B14,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B14,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$11:$R$11)","v":0},null,{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab SmPC'!$C$5:$K$5,'Costing Dupilumab SmPC'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$30:$M$61,'Costing Dupilumab SmPC'!$C$30:$C$61,$B14)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$62:$M$93,'Costing Dupilumab SmPC'!$D$62:$D$93,$B14)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B14,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B14,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B14,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$11:$R$11)","v":0}]
[null,"Week 17 to 52",null,{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab Current'!$C$5:$K$5,'Costing Dupilumab Current'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$30:$M$61,'Costing Dupilumab Current'!$C$30:$C$61,$B15)","v":0},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$62:$M$93,'Costing Dupilumab Current'!$D$62:$D$93,$B15)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B15,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B15,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$11:$R$11)","v":0},null,{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab SmPC'!$C$5:$K$5,'Costing Dupilumab SmPC'!$C$26:$K$26)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$30:$M$61,'Costing Dupilumab SmPC'!$C$30:$C$61,$B15)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$62:$M$93,'Costing Dupilumab SmPC'!$D$62:$D$93,$B15)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B15,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B15,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B15,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$11:$R$11)","v":0}]
[null,"Annually (year 1+)",null,{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab Current'!$E$5:$I$5,'Costing Dupilumab Current'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab Current'!$C$5:$K$5,'Costing Dupilumab Current'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$30:$M$61,'Costing Dupilumab Current'!$C$30:$C$61,$B16)","v":0},{"$f":"SUMIFS('Costing Dupilumab Current'!$M$62:$M$93,'Costing Dupilumab Current'!$D$62:$D$93,$B16)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B16,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B16,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab Current'!$N$5:$R$5,'Costing Dupilumab Current'!$N$11:$R$11)","v":0},null,{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$15:$I$15)","v":0},{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab SmPC'!$E$5:$I$5,'Costing Dupilumab SmPC'!$E$25:$I$25)","v":0},null,{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab SmPC'!$C$5:$K$5,'Costing Dupilumab SmPC'!$C$26:$K$26)","v":1},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$30:$M$61,'Costing Dupilumab SmPC'!$C$30:$C$61,$B16)","v":0},{"$f":"SUMIFS('Costing Dupilumab SmPC'!$M$62:$M$93,'Costing Dupilumab SmPC'!$D$62:$D$93,$B16)","v":0},null,{"$f":"IF(_xlfn.XLOOKUP($B16,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10)=0,\"\",_xlfn.XLOOKUP($B16,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$10:$R$10))","v":""},{"$f":"_xlfn.XLOOKUP($B16,'Costing Dupilumab SmPC'!$N$5:$R$5,'Costing Dupilumab SmPC'!$N$11:$R$11)","v":0}]
[]
[null,"Year1",null,{"$f":"SUM(D12:D15)","v":0},{"$f":"SUM(E12:E15)","v":0},null,{"$f":"SUM(G12:G15)","v":4},{"$f":"SUM(H12:H15)","v":0},{"$f":"SUM(I12:I15)","v":0},null,null,{"$f":"SUM(L12:L15)","v":0},null,{"$f":"SUM(N12:N15)","v":0},{"$f":"SUM(O12:O15)","v":0},null,2,0,0,null,null,0]
[null,"Following Years",null,{"$f":"SUM(D16)","v":0},{"$f":"SUM(E16)","v":0},null,{"$f":"SUM(G16)","v":1},0,0,null,null,{"$f":"SUM(L16)","v":0},null,{"$f":"SUM(N16)","v":0},{"$f":"SUM(O16)","v":0},null,1,0,0,null,null,0]
[]
[null,null,null,"Year1",null,null,null,null,"Following Years",null,null,null,null,"Year1",null,null,null,null,"Following Years"]
[null,"# of Patients on medicine",null,{"$f":"$E$5*D9","v":150},null,null,null,null,null,null,null,null,null,{"$f":"E5*N9","v":150}]
[null,"Non Medicine Costs to Service (per patient)",null,{"$f":"E18+I18+L18","v":0},null,null,null,null,{"$f":"E19+I19+L19","v":0},null,null,null,null,{"$f":"O18+S18+V18","v":0},null,null,null,null,{"$f":"O19+S19+V19","v":0}]
[null,"Non Medicine Costs to Service (total patients)",null,{"$f":"D22*D23","v":0},null,null,null,null,{"$f":"D22*I23","v":0},null,null,null,null,{"$f":"N22*N23","v":0},null,null,null,null,{"$f":"N22*S23","v":0}]

{"sheet":"Costing Dupilumab Current","index":3,"n_rows":94,"n_cols":24,"rows_kept":94,"cut":false,"hidden":false,"merged":[[1,2,1,3],[4,2,4,3],[25,2,25,3],[28,2,28,3]]}
[]
[null,null,"Dupilumab Current"]
[]
[null,null,"Please indicate the number of tests performed per period",null,null,null,null,null,null,null,null,null,"Please add any other associated costs, or monitoring requirements"]
[null,null,"Tests",null,"Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)","Total Freq of each Test Year 1","Total Freq of each Test Year 1+",null,"Other Costs","Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)"]
[null,null,"Full Blood count",null,null,null,null,null,null,{"$f":"SUM(E6:H6)","v":0},{"$f":"I6","v":0},null,"Chest X-ray",null,null,null,null,null,"X-Ray",{"$f":"IF(N6>0,$S6&\", \",\"\")","v":""},{"$f":"IF(O6>0,$S6&\", \",\"\")","v":""},"","",""]
[null,null,"Urea and electrolytes",null,null,null,null,null,null,{"$f":"SUM(E7:H7)","v":0},{"$f":"I7","v":0},null,"Blood Pressure",null,null,null,null,null,"BP",{"$f":"IF(N7>0,$S7&\", \",\"\")","v":""},"","","",""]
[null,null,"Liver function test",null,null,null,null,null,null,0,0,null,"Creatinin kinase (CKP)",null,null,null,null,null,"CKP","","","","",""]
[null,null,"Lipids",null,null,null,null,null,null,0,0,null,"Other costs",null,null,null,null,null,"Conj.",{"$f":"IF(N9>0,$S9,\"\")","v":""},{"$f":"IF(O9>0,$S9,\"\")","v":""},"","",""]
[null,null,"HBV/HCV",null,null,null,null,null,null,0,0,null,null,{"$f":"_xlfn.CONCAT(T6:T9)","v":""},{"$f":"_xlfn.CONCAT(U6:U9)","v":""},{"$f":"_xlfn.CONCAT(V6:V9)","v":""},{"$f":"_xlfn.CONCAT(W6:W9)","v":""},{"$f":"_xlfn.CONCAT(X6:X9)","v":""}]
[null,null,"HIV",null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(N6:N9)","v":0},{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},{"$f":"SUM(Q6:Q9)","v":0},{"$f":"SUM(R6:R9)","v":0}]
[null,null,"Magnesium",null,null,null,null,null,null,0,0]
[null,null,"TB screen",null,null,null,null,null,null,0,0]
[null,null,"Uric acid",null,null,null,null,null,null,0,0]
[null,null,"# of Tests",null,{"$f":"SUM(E6:E14)","v":0},{"$f":"SUM(F6:F14)","v":0},0,0,0]
[null,null,"Full Blood count","Full Blood count",{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I6","v":0}]
[null,null,"Urea and electrolytes","Urea and electrolytes",{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I7","v":0}]
[null,null,"Liver function test","Liver function test",{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I8","v":0}]
[null,null,"Lipids","Lipids",{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I9","v":0}]
[null,null,"HBV/HCV","HBV/HCV",{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I10","v":0}]
[null,null,"HIV","HIV",{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I11","v":0}]
[null,null,"Magnesium","Magnesium",{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I12","v":0}]
[null,null,"TB screen","TB screen",{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I13","v":0}]
[null,null,"Uric acid","Uric acid",{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I14","v":0}]
[null,null,null,"Cost Tests",{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":0},0,0,0]
[null,null,"# of Clinical Interactions",null,1,1,1,1,1,{"$f":"SUM(E26:I26)","v":5},{"$f":"I26","v":1}]
[]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":"x"},null,"Please indicate the HCP involvement per each INTERACTION"]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":"x"},null,"HCP involved, time spent in minutes",null,"Hospital Consultant","Hospital Nurse","Community Consultant","GP","GPwER","Primary Care Practice Nurse","Pharmacist","Phlebo-tomist","Time spent TOTAL"]
[{"$f":"IF($B30<=_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B30>_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),M30>0),\"y\",\"\"))","v":"x"},1,"Initiation","Interaction 1",null,null,null,null,null,null,null,null,{"$f":"SUM(E30:L30)","v":0},{"$f":"IF(A30=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",2,"Initiation","Interaction 2",null,null,null,null,null,null,null,null,{"$f":"SUM(E31:L31)","v":0},""]
["",3,"Initiation","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Initiation","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["x",1,"Weeks 1 to 8","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Weeks 1 to 8","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Weeks 1 to 8","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Weeks 1 to 8","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["x",1,"Week 9 to 16","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 9 to 16","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 9 to 16","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 9 to 16","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["x",1,"Week 17 to 52","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 17 to 52","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 17 to 52","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 17 to 52","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Week 17 to 52","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Week 17 to 52","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Week 17 to 52","Interaction 7",null,null,null,null,null,null,null,null,{"$f":"SUM(E48:L48)","v":0},""]
["",8,"Week 17 to 52","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["x",1,"Annually (year 1+)","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Annually (year 1+)","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Annually (year 1+)","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Annually (year 1+)","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Annually (year 1+)","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Annually (year 1+)","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Annually (year 1+)","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Annually (year 1+)","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",9,"Annually (year 1+)","Interaction 9",null,null,null,null,null,null,null,null,0,{"$f":"IF(A58=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",10,"Annually (year 1+)","Interaction 10",null,null,null,null,null,null,null,null,0,{"$f":"IF(A59=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",11,"Annually (year 1+)","Interaction 11",null,null,null,null,null,null,null,null,0,{"$f":"IF(A60=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",12,"Annually (year 1+)","Interaction 12",null,null,null,null,null,null,null,null,0,{"$f":"IF(A61=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
[null,null,null,{"$f":"C30","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E30","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F30","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G30","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H30","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I30","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J30","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K30","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L30","v":0},0]
[null,null,null,{"$f":"C31","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E31","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F31","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G31","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H31","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I31","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J31","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K31","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L31","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E32","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F32","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G32","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H32","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I32","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J32","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K32","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L32","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E33","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F33","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G33","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H33","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I33","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J33","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K33","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L33","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E34","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F34","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G34","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H34","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I34","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J34","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K34","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L34","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E35","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F35","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G35","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H35","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I35","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J35","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K35","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L35","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E36","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F36","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G36","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H36","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I36","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J36","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K36","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L36","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E37","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F37","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G37","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H37","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I37","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J37","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K37","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L37","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E38","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F38","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G38","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H38","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I38","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J38","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K38","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L38","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E39","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F39","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G39","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H39","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I39","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J39","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K39","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L39","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E40","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F40","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G40","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H40","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I40","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J40","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K40","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L40","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E41","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F41","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G41","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H41","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I41","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J41","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K41","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L41","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E42","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F42","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G42","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H42","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I42","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J42","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K42","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L42","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E43","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F43","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G43","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H43","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I43","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J43","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K43","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L43","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E44","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F44","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G44","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H44","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I44","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J44","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K44","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L44","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E45","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F45","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G45","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H45","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I45","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J45","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K45","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L45","v":0},{"$f":"SUM(E77:L77)","v":0}]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E46","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F46","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G46","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H46","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I46","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J46","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K46","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L46","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E47","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F47","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G47","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H47","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I47","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J47","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K47","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L47","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E48","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F48","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G48","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H48","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I48","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J48","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K48","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L48","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E49","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F49","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G49","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H49","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I49","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J49","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K49","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L49","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E50","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F50","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G50","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H50","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I50","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J50","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K50","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L50","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E51","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F51","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G51","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H51","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I51","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J51","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K51","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L51","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E52","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F52","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G52","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H52","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I52","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J52","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K52","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L52","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E53","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F53","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G53","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H53","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I53","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J53","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K53","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L53","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E54","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F54","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G54","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H54","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I54","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J54","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K54","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L54","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E55","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F55","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G55","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H55","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I55","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J55","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K55","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L55","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E56","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F56","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G56","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H56","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I56","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J56","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K56","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L56","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E57","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F57","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G57","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H57","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I57","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J57","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K57","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L57","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E58","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F58","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G58","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H58","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I58","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J58","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K58","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L58","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E59","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F59","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G59","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H59","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I59","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J59","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K59","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L59","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E60","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F60","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G60","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H60","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I60","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J60","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K60","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L60","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E61","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F61","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G61","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H61","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I61","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J61","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K61","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L61","v":0},0]
[null,null,null,"TOTAL",{"$f":"SUM(E62:E93)","v":0},{"$f":"SUM(F62:F93)","v":0},0,0,0,0,0,0]

{"sheet":"Costing Dupilumab SmPC","index":4,"n_rows":94,"n_cols":24,"rows_kept":94,"cut":false,"hidden":false,"merged":[[1,2,1,3],[4,2,4,3],[28,2,28,3],[25,2,25,3]]}
[]
[null,null,"Dupilumab SmPC"]
[]
[null,null,"Please indicate the number of tests performed per period",null,null,null,null,null,null,null,null,null,"Please add any other associated costs, or monitoring requirements"]
[null,null,"Tests",null,"Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)","Total Freq of each Test Year 1","Total Freq of each Test Year 1+",null,"Other Costs","Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)"]
[null,null,"Full Blood count",null,null,null,null,null,null,{"$f":"SUM(E6:H6)","v":0},{"$f":"I6","v":0},null,"Chest X-ray",null,null,null,null,null,"X-Ray",{"$f":"IF(N6>0,$S6&\", \",\"\")","v":""},{"$f":"IF(O6>0,$S6&\", \",\"\")","v":""},"","",""]
[null,null,"Urea and electrolytes",null,null,null,null,null,null,{"$f":"SUM(E7:H7)","v":0},{"$f":"I7","v":0},null,"Blood Pressure",null,null,null,null,null,"BP",{"$f":"IF(N7>0,$S7&\", \",\"\")","v":""},"","","",""]
[null,null,"Liver function test",null,null,null,null,null,null,0,0,null,"Creatinin kinase (CKP)",null,null,null,null,null,"CKP","","","","",""]
[null,null,"Lipids",null,null,null,null,null,null,0,0,null,"Other costs",null,null,null,null,null,"Conj.",{"$f":"IF(N9>0,$S9,\"\")","v":""},{"$f":"IF(O9>0,$S9,\"\")","v":""},"","",""]
[null,null,"HBV/HCV",null,null,null,null,null,null,0,0,null,null,{"$f":"_xlfn.CONCAT(T6:T9)","v":""},{"$f":"_xlfn.CONCAT(U6:U9)","v":""},{"$f":"_xlfn.CONCAT(V6:V9)","v":""},{"$f":"_xlfn.CONCAT(W6:W9)","v":""},{"$f":"_xlfn.CONCAT(X6:X9)","v":""}]
[null,null,"HIV",null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(N6:N9)","v":0},{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},{"$f":"SUM(Q6:Q9)","v":0},{"$f":"SUM(R6:R9)","v":0}]
[null,null,"Magnesium",null,null,null,null,null,null,0,0]
[null,null,"TB screen",null,null,null,null,null,null,0,0]
[null,null,"Uric acid",null,null,null,null,null,null,0,0]
[null,null,"# of Tests",null,{"$f":"SUM(E6:E14)","v":0},{"$f":"SUM(F6:F14)","v":0},0,0,0]
[null,null,"Full Blood count","Full Blood count",{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I6","v":0}]
[null,null,"Urea and electrolytes","Urea and electrolytes",{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I7","v":0}]
[null,null,"Liver function test","Liver function test",{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I8","v":0}]
[null,null,"Lipids","Lipids",{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I9","v":0}]
[null,null,"HBV/HCV","HBV/HCV",{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I10","v":0}]
[null,null,"HIV","HIV",{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I11","v":0}]
[null,null,"Magnesium","Magnesium",{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I12","v":0}]
[null,null,"TB screen","TB screen",{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I13","v":0}]
[null,null,"Uric acid","Uric acid",{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I14","v":0}]
[null,null,null,"Cost Tests",{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":0},0,0,0]
[null,null,"# of Clinical Interactions",null,1,null,1,null,1,{"$f":"SUM(E26:I26)","v":3},{"$f":"I26","v":1}]
[]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":"x"},null,"Please indicate the HCP involvement per each INTERACTION"]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":"x"},null,"HCP involved, time spent in minutes",null,"Hospital Consultant","Hospital Nurse","Community Consultant","GP","GPwER","Primary Care Practice Nurse","Pharmacist","Phlebo-tomist","Time spent TOTAL"]
[{"$f":"IF($B30<=_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B30>_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),M30>0),\"y\",\"\"))","v":"x"},1,"Initiation","Interaction 1",null,null,null,null,null,null,null,null,{"$f":"SUM(E30:L30)","v":0},{"$f":"IF(A30=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",2,"Initiation","Interaction 2",null,null,null,null,null,null,null,null,{"$f":"SUM(E31:L31)","v":0},""]
["",3,"Initiation","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Initiation","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Weeks 1 to 8","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Weeks 1 to 8","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Weeks 1 to 8","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Weeks 1 to 8","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["x",1,"Week 9 to 16","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 9 to 16","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 9 to 16","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 9 to 16","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 17 to 52","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 17 to 52","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 17 to 52","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 17 to 52","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Week 17 to 52","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Week 17 to 52","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Week 17 to 52","Interaction 7",null,null,null,null,null,null,null,null,{"$f":"SUM(E48:L48)","v":0},""]
["",8,"Week 17 to 52","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["x",1,"Annually (year 1+)","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Annually (year 1+)","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Annually (year 1+)","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Annually (year 1+)","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Annually (year 1+)","Interaction 5",null,null,null,null,null,null,null,null,0,{"$f":"IF(A54=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",6,"Annually (year 1+)","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Annually (year 1+)","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Annually (year 1+)","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",9,"Annually (year 1+)","Interaction 9",null,null,null,null,null,null,null,null,0,{"$f":"IF(A58=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",10,"Annually (year 1+)","Interaction 10",null,null,null,null,null,null,null,null,0,{"$f":"IF(A59=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",11,"Annually (year 1+)","Interaction 11",null,null,null,null,null,null,null,null,0,{"$f":"IF(A60=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
["",12,"Annually (year 1+)","Interaction 12",null,null,null,null,null,null,null,null,0,{"$f":"IF(A61=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
[null,null,null,{"$f":"C30","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E30","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F30","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G30","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H30","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I30","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J30","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K30","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L30","v":0},0]
[null,null,null,{"$f":"C31","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E31","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F31","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G31","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H31","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I31","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J31","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K31","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L31","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E32","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F32","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G32","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H32","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I32","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J32","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K32","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L32","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E33","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F33","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G33","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H33","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I33","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J33","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K33","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L33","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E34","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F34","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G34","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H34","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I34","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J34","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K34","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L34","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E35","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F35","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G35","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H35","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I35","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J35","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K35","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L35","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E36","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F36","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G36","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H36","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I36","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J36","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K36","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L36","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E37","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F37","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G37","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H37","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I37","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J37","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K37","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L37","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E38","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F38","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G38","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H38","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I38","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J38","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K38","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L38","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E39","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F39","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G39","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H39","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I39","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J39","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K39","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L39","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E40","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F40","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G40","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H40","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I40","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J40","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K40","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L40","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E41","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F41","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G41","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H41","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I41","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J41","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K41","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L41","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E42","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F42","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G42","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H42","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I42","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J42","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K42","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L42","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E43","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F43","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G43","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H43","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I43","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J43","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K43","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L43","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E44","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F44","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G44","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H44","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I44","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J44","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K44","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L44","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E45","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F45","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G45","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H45","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I45","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J45","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K45","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L45","v":0},{"$f":"SUM(E77:L77)","v":0}]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E46","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F46","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G46","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H46","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I46","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J46","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K46","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L46","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E47","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F47","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G47","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H47","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I47","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J47","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K47","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L47","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E48","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F48","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G48","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H48","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I48","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J48","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K48","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L48","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E49","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F49","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G49","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H49","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I49","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J49","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K49","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L49","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E50","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F50","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G50","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H50","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I50","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J50","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K50","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L50","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E51","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F51","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G51","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H51","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I51","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J51","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K51","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L51","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E52","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F52","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G52","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H52","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I52","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J52","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K52","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L52","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E53","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F53","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G53","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H53","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I53","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J53","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K53","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L53","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E54","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F54","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G54","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H54","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I54","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J54","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K54","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L54","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E55","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F55","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G55","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H55","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I55","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J55","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K55","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L55","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E56","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F56","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G56","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H56","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I56","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J56","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K56","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L56","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E57","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F57","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G57","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H57","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I57","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J57","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K57","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L57","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E58","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F58","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G58","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H58","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I58","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J58","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K58","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L58","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E59","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F59","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G59","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H59","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I59","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J59","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K59","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L59","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E60","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F60","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G60","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H60","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I60","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J60","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K60","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L60","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E61","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F61","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G61","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H61","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I61","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J61","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K61","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L61","v":0},0]
[null,null,null,"TOTAL",{"$f":"SUM(E62:E93)","v":0},{"$f":"SUM(F62:F93)","v":0},0,0,0,0,0,{"$f":"SUM(L62:L93)","v":0}]

{"sheet":"Costing - Ciclosporin","index":5,"n_rows":122,"n_cols":24,"rows_kept":122,"cut":false,"hidden":true,"merged":[[28,2,28,3],[25,2,25,3],[1,2,1,3],[4,2,4,3]]}
[]
[null,null,"Ciclosporin"]
[]
[null,null,"Please indicate the number of tests performed per period",null,null,null,null,null,null,null,null,null,"Please add any other associated costs, or monitoring requirements"]
[null,null,"Tests",null,"Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)","Total Freq of each Test Year 1","Total Freq of each Test Year 1+",null,"Other Costs","Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)"]
[null,null,"Full Blood count",null,null,null,null,null,null,{"$f":"SUM(E6:H6)","v":0},{"$f":"I6","v":0},null,"Chest X-ray",null,null,null,null,null,"X-Ray",{"$f":"IF(N6>0,$S6&\", \",\"\")","v":""},{"$f":"IF(O6>0,$S6&\", \",\"\")","v":""},"","",""]
[null,null,"Urea and electrolytes",null,null,null,null,null,null,{"$f":"SUM(E7:H7)","v":0},{"$f":"I7","v":0},null,"Blood Pressure",null,null,null,null,null,"BP",{"$f":"IF(N7>0,$S7&\", \",\"\")","v":""},"","","",""]
[null,null,"Liver function test",null,null,null,null,null,null,0,0,null,"Creatinin kinase (CKP)",null,null,null,null,null,"CKP","","","","",""]
[null,null,"Lipids",null,null,null,null,null,null,0,0,null,"Other Costs",null,null,null,null,null,"Conj.",{"$f":"IF(N9>0,$S9,\"\")","v":""},{"$f":"IF(O9>0,$S9,\"\")","v":""},"","",""]
[null,null,"HBV/HCV",null,null,null,null,null,null,0,0,null,null,{"$f":"_xlfn.CONCAT(T6:T9)","v":""},{"$f":"_xlfn.CONCAT(U6:U9)","v":""},{"$f":"_xlfn.CONCAT(V6:V9)","v":""},{"$f":"_xlfn.CONCAT(W6:W9)","v":""},{"$f":"_xlfn.CONCAT(X6:X9)","v":""}]
[null,null,"HIV",null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(N6:N9)","v":0},{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},{"$f":"SUM(Q6:Q9)","v":0},{"$f":"SUM(R6:R9)","v":0}]
[null,null,"Magnesium",null,null,null,null,null,null,0,0]
[null,null,"TB screen",null,null,null,null,null,null,0,0]
[null,null,"Uric acid",null,null,null,null,null,null,0,0]
[null,null,"# of Tests",null,{"$f":"SUM(E6:E14)","v":0},{"$f":"SUM(F6:F14)","v":0},0,0,0]
[null,null,"Full Blood count","Full Blood count",{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I6","v":0}]
[null,null,"Urea and electrolytes","Urea and electrolytes",{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I7","v":0}]
[null,null,"Liver function test","Liver function test",{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I8","v":0}]
[null,null,"Lipids","Lipids",{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I9","v":0}]
[null,null,"HBV/HCV","HBV/HCV",{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I10","v":0}]
[null,null,"HIV","HIV",{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I11","v":0}]
[null,null,"Magnesium","Magnesium",{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I12","v":0}]
[null,null,"TB screen","TB screen",{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I13","v":0}]
[null,null,"Uric acid","Uric acid",{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I14","v":0}]
[null,null,null,"Cost Tests",{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":0},0,0,0]
[null,null,"# of Clinical Interactions",null,null,null,null,null,null,{"$f":"SUM(E26:H26)","v":0},{"$f":"I26","v":0}]
[]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":""},null,"Please indicate the HCP involvement per each INTERACTION"]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":""},null,"HCP involved, time spent in minutes",null,"Hospital Consultant","Hospital Nurse","Community Consultant","GP","GPwER","Primary Care Practice Nurse","Pharmacist","Phlebo-tomist","Time spent TOTAL"]
[{"$f":"IF($B30<=_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B30>_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),M30>0),\"y\",\"\"))","v":""},1,"Initiation","Interaction 1",null,null,null,null,null,null,null,null,{"$f":"SUM(E30:L30)","v":0},{"$f":"IF(A30=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
[{"$f":"IF($B31<=_xlfn.XLOOKUP($C31,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B31>_xlfn.XLOOKUP($C31,$E$5:$J$5,$E$26:$J$26),M31>0),\"y\",\"\"))","v":""},2,"Initiation","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Initiation","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Initiation","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Weeks 1 to 8","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Weeks 1 to 8","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Weeks 1 to 8","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Weeks 1 to 8","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 9 to 16","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 9 to 16","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 9 to 16","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 9 to 16","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 17 to 52","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 17 to 52","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 17 to 52","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 17 to 52","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Week 17 to 52","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Week 17 to 52","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Week 17 to 52","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Week 17 to 52","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",1,"Annually (year 1+)","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Annually (year 1+)","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Annually (year 1+)","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Annually (year 1+)","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Annually (year 1+)","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Annually (year 1+)","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Annually (year 1+)","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Annually (year 1+)","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",9,"Annually (year 1+)","Interaction 9",null,null,null,null,null,null,null,null,0,""]
["",10,"Annually (year 1+)","Interaction 10",null,null,null,null,null,null,null,null,0,""]
["",11,"Annually (year 1+)","Interaction 11",null,null,null,null,null,null,null,null,0,""]
["",12,"Annually (year 1+)","Interaction 12",null,null,null,null,null,null,null,null,0,""]
[null,null,null,{"$f":"C30","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E30","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F30","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G30","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H30","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I30","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J30","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K30","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L30","v":0},{"$f":"SUM(E62:L62)","v":0}]
[null,null,null,{"$f":"C31","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E31","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F31","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G31","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H31","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I31","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J31","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K31","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L31","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E32","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F32","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G32","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H32","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I32","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J32","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K32","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L32","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E33","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F33","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G33","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H33","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I33","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J33","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K33","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L33","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E34","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F34","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G34","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H34","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I34","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J34","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K34","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L34","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E35","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F35","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G35","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H35","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I35","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J35","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K35","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L35","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E36","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F36","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G36","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H36","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I36","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J36","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K36","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L36","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E37","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F37","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G37","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H37","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I37","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J37","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K37","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L37","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E38","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F38","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G38","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H38","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I38","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J38","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K38","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L38","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E39","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F39","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G39","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H39","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I39","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J39","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K39","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L39","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E40","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F40","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G40","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H40","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I40","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J40","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K40","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L40","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E41","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F41","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G41","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H41","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I41","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J41","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K41","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L41","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E42","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F42","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G42","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H42","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I42","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J42","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K42","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L42","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E43","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F43","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G43","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H43","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I43","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J43","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K43","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L43","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E44","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F44","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G44","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H44","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I44","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J44","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K44","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L44","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E45","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F45","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G45","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H45","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I45","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J45","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K45","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L45","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E46","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F46","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G46","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H46","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I46","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J46","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K46","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L46","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E47","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F47","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G47","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H47","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I47","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J47","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K47","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L47","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E48","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F48","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G48","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H48","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I48","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J48","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K48","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L48","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E49","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F49","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G49","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H49","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I49","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J49","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K49","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L49","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E50","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F50","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G50","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H50","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I50","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J50","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K50","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L50","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E51","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F51","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G51","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H51","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I51","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J51","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K51","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L51","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E52","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F52","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G52","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H52","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I52","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J52","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K52","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L52","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E53","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F53","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G53","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H53","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I53","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J53","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K53","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L53","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E54","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F54","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G54","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H54","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I54","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J54","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K54","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L54","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E55","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F55","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G55","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H55","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I55","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J55","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K55","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L55","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E56","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F56","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G56","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H56","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I56","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J56","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K56","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L56","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E57","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F57","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G57","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H57","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I57","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J57","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K57","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L57","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E58","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F58","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G58","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H58","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I58","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J58","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K58","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L58","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E59","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F59","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G59","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H59","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I59","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J59","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K59","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L59","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E60","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F60","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G60","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H60","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I60","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J60","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K60","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L60","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E61","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F61","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G61","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H61","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I61","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J61","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K61","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L61","v":0},0]
[null,null,null,"TOTAL",{"$f":"SUM(E62:E93)","v":0},{"$f":"SUM(F62:F93)","v":0},0,0,0,0,{"$f":"SUM(K62:K93)","v":0},0]
[]
[null,null,"CICLOSPORIN Assumptions"]
[null,null,"1) The model assumes dose modifications are not required after the stabilisation period therefore blood monitoring frequency is likely to be an underestimation (NICE CKS stipulates increased monitoring is required with dose increases).1"]
[null,null,"2) The model assumes that patients do not require additional monitoring due to comorbidities or predisposing factors for toxicity risk such as renal insufficiency, therefore the frequency of monitoring is an underestimation in some patients.1, 5"]
[null,null,"3) If any blood tests fall outside a pre-specified parameter or are deemed to be deranged by a clinician, additional blood monitoring may be required and therefore the stated frequency of FBC, U&E and/or LFT monitoring is likely an underestimation in some patients.5"]
[null,null,"4) Varicella serology screening has not been included in the model as this would only likely be performed in patients with no prior history of VZV, therefore additional costs for this test may need to be included in a small proportion of patients.9"]
[null,null,"5) Urinalysis to exclude pregnancy has not been included as it is not applicable to all patients. It could be assumed that urinalysis to exclude pregnancy will be performed once prior to initiation in females of child bearing age based on clinicians discretion and safety data if available, associated costs have not been factored into the cost model.5, 14"]
[null,null,"6) The listed no. of hepatitis B/C screening may be underestimated since if any of these initial screening tests are positive or detect latent disease (i.e. latent hepatitis B), these tests may need to be conducted more frequently.9"]
[null,null,"5) Evidence suggests monitoring at 2-3 monthly intervals for ciclosporin may be appropriate when parameters are stable, this model assumes 3-monthly monitoring will be performed, therefore this is likely an underestimation for some patients.1,2,3"]
[null,null,"6) The model assumes serum lipids will be monitored annually after the initiation/stabilisation period however high risk patients may be monitored more frequently at the clinicians discretion i.e. patients with diabetes and pre-existing hyperlipidaemia therefore the incidence of lipid monitoring may be an underestimation.9"]
[null,null,"7) More frequent BP monitoring may be required based on the clinicians discretion should there be a rise in blood pressure, therefore the corresponding figure for BP monitoring may be an underestimation.5"]
[null,null,"8) Routine monitoring of blood ciclosporin levels have not been included in the model as they are not required/not helpful in the management of AD except in the case of suspected drug interactions or unexpected deterioration of renal function.5,9"]
[null,null,"9) The model does take into account baseline chest x ray or TB screening required prior to ciclosporin initiation at HCP/ORDM discretion where risk factors for TB exist 9"]
[]
[null,null,"Abbreviations"]
[null,null,"BAD = British Association of Dermatology"]
[null,null,"HCP = Healthcare Professional"]
[null,null,"ORDM = Other Relevant Decision Maker"]
[null,null,"AD = Atopic Dermatitis"]
[null,null,"NICE = National Institute for Health and Care Excellence"]
[null,null,"TA = Technology Appraisal "]
[null,null,"JAKi = JAK Inhibitor"]
[null,null,"CPK = Creatine Phosphokinase"]
[null,null,"U&E = Urea and electrolytes"]
[null,null,"SmPC = Summary of Product Characteristics"]
[null,null,"TB = Tuberculosis "]
[null,null,"ADRs = adverse drug reactions"]
[null,null,"BP = Blood pressure"]

{"sheet":"Costing - Methotrexate","index":6,"n_rows":121,"n_cols":24,"rows_kept":121,"cut":false,"hidden":true,"merged":[[1,2,1,3],[4,2,4,3],[25,2,25,3],[28,2,28,3]]}
[]
[null,null,"Methotrexate"]
[]
[null,null,"Please indicate the number of tests performed per period",null,null,null,null,null,null,null,null,null,"Please add any other associated costs, or monitoring requirements"]
[null,null,"Tests",null,"Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)","Total Freq of each Test Year 1","Total Freq of each Test Year 1+",null,"Other Costs","Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)"]
[null,null,"Full Blood count",null,null,null,null,null,null,{"$f":"SUM(E6:H6)","v":0},{"$f":"I6","v":0},null,"Chest X-ray",null,null,null,null,null,"X-Ray",{"$f":"IF(N6>0,$S6&\", \",\"\")","v":""},{"$f":"IF(O6>0,$S6&\", \",\"\")","v":""},"","",""]
[null,null,"Urea and electrolytes",null,null,null,null,null,null,{"$f":"SUM(E7:H7)","v":0},{"$f":"I7","v":0},null,"Blood Pressure",null,null,null,null,null,"BP",{"$f":"IF(N7>0,$S7&\", \",\"\")","v":""},"","","",""]
[null,null,"Liver function test",null,null,null,null,null,null,0,0,null,"Creatinin kinase (CKP)",null,null,null,null,null,"CKP","","","","",""]
[null,null,"Lipids",null,null,null,null,null,null,0,0,null,"Other Costs",null,null,null,null,null,"Conj.",{"$f":"IF(N9>0,$S9,\"\")","v":""},{"$f":"IF(O9>0,$S9,\"\")","v":""},"","",""]
[null,null,"HBV/HCV",null,null,null,null,null,null,0,0,null,null,{"$f":"_xlfn.CONCAT(T6:T9)","v":""},{"$f":"_xlfn.CONCAT(U6:U9)","v":""},{"$f":"_xlfn.CONCAT(V6:V9)","v":""},{"$f":"_xlfn.CONCAT(W6:W9)","v":""},{"$f":"_xlfn.CONCAT(X6:X9)","v":""}]
[null,null,"HIV",null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(N6:N9)","v":0},{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},{"$f":"SUM(Q6:Q9)","v":0},{"$f":"SUM(R6:R9)","v":0}]
[null,null,"Magnesium",null,null,null,null,null,null,0,0]
[null,null,"TB screen",null,null,null,null,null,null,0,0]
[null,null,"Uric acid",null,null,null,null,null,null,0,0]
[null,null,"# of Tests",null,{"$f":"SUM(E6:E14)","v":0},{"$f":"SUM(F6:F14)","v":0},0,0,0]
[null,null,"Full Blood count","Full Blood count",{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I6","v":0}]
[null,null,"Urea and electrolytes","Urea and electrolytes",{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I7","v":0}]
[null,null,"Liver function test","Liver function test",{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I8","v":0}]
[null,null,"Lipids","Lipids",{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I9","v":0}]
[null,null,"HBV/HCV","HBV/HCV",{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I10","v":0}]
[null,null,"HIV","HIV",{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I11","v":0}]
[null,null,"Magnesium","Magnesium",{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I12","v":0}]
[null,null,"TB screen","TB screen",{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I13","v":0}]
[null,null,"Uric acid","Uric acid",{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I14","v":0}]
[null,null,null,"Cost Tests",{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":0},0,0,0]
[null,null,"# of Clinical Interactions",null,null,null,null,null,null,{"$f":"SUM(E26:H26)","v":0},{"$f":"I26","v":0}]
[]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":""},null,"Please indicate the HCP involvement per each INTERACTION"]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":""},null,"HCP involved, time spent in minutes",null,"Hospital Consultant","Hospital Nurse","Community Consultant","GP","GPwER","Primary Care Practice Nurse","Pharmacist","Phlebo-tomist","Time spent TOTAL"]
[{"$f":"IF($B30<=_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B30>_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),M30>0),\"y\",\"\"))","v":""},1,"Initiation","Interaction 1",null,null,null,null,null,null,null,null,{"$f":"SUM(E30:L30)","v":0},{"$f":"IF(A30=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
[{"$f":"IF($B31<=_xlfn.XLOOKUP($C31,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B31>_xlfn.XLOOKUP($C31,$E$5:$J$5,$E$26:$J$26),M31>0),\"y\",\"\"))","v":""},2,"Initiation","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Initiation","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Initiation","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Weeks 1 to 8","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Weeks 1 to 8","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Weeks 1 to 8","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Weeks 1 to 8","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 9 to 16","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 9 to 16","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 9 to 16","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 9 to 16","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 17 to 52","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 17 to 52","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 17 to 52","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 17 to 52","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Week 17 to 52","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Week 17 to 52","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Week 17 to 52","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Week 17 to 52","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",1,"Annually (year 1+)","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Annually (year 1+)","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Annually (year 1+)","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Annually (year 1+)","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Annually (year 1+)","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Annually (year 1+)","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Annually (year 1+)","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Annually (year 1+)","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",9,"Annually (year 1+)","Interaction 9",null,null,null,null,null,null,null,null,0,""]
["",10,"Annually (year 1+)","Interaction 10",null,null,null,null,null,null,null,null,0,""]
["",11,"Annually (year 1+)","Interaction 11",null,null,null,null,null,null,null,null,0,""]
["",12,"Annually (year 1+)","Interaction 12",null,null,null,null,null,null,null,null,0,""]
[null,null,null,{"$f":"C30","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E30","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F30","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G30","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H30","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I30","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J30","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K30","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L30","v":0},0]
[null,null,null,{"$f":"C31","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E31","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F31","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G31","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H31","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I31","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J31","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K31","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L31","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E32","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F32","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G32","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H32","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I32","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J32","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K32","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L32","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E33","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F33","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G33","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H33","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I33","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J33","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K33","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L33","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E34","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F34","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G34","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H34","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I34","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J34","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K34","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L34","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E35","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F35","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G35","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H35","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I35","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J35","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K35","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L35","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E36","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F36","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G36","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H36","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I36","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J36","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K36","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L36","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E37","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F37","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G37","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H37","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I37","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J37","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K37","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L37","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E38","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F38","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G38","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H38","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I38","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J38","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K38","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L38","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E39","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F39","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G39","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H39","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I39","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J39","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K39","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L39","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E40","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F40","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G40","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H40","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I40","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J40","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K40","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L40","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E41","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F41","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G41","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H41","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I41","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J41","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K41","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L41","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E42","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F42","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G42","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H42","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I42","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J42","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K42","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L42","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E43","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F43","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G43","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H43","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I43","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J43","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K43","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L43","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E44","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F44","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G44","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H44","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I44","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J44","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K44","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L44","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E45","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F45","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G45","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H45","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I45","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J45","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K45","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L45","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E46","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F46","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G46","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H46","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I46","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J46","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K46","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L46","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E47","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F47","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G47","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H47","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I47","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J47","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K47","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L47","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E48","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F48","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G48","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H48","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I48","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J48","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K48","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L48","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E49","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F49","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G49","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H49","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I49","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J49","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K49","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L49","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E50","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F50","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G50","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H50","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I50","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J50","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K50","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L50","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E51","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F51","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G51","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H51","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I51","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J51","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K51","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L51","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E52","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F52","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G52","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H52","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I52","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J52","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K52","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L52","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E53","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F53","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G53","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H53","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I53","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J53","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K53","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L53","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E54","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F54","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G54","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H54","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I54","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J54","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K54","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L54","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E55","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F55","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G55","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H55","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I55","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J55","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K55","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L55","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E56","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F56","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G56","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H56","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I56","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J56","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K56","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L56","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E57","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F57","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G57","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H57","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I57","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J57","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K57","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L57","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E58","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F58","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G58","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H58","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I58","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J58","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K58","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L58","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E59","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F59","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G59","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H59","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I59","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J59","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K59","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L59","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E60","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F60","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G60","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H60","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I60","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J60","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K60","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L60","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E61","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F61","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G61","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H61","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I61","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J61","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K61","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L61","v":0},0]
[null,null,null,"TOTAL",{"$f":"SUM(E62:E93)","v":0},{"$f":"SUM(F62:F93)","v":0},0,0,0,0,0,0]
[]
[null,null,"METHOTREXATE Assumptions"]
[null,null,"1) The model assumes dose modifications are not required after the stabilisation period therefore blood monitoring frequency is likely to be an underestimation (NICE CKS stipulates increased monitoring is required with dose increases).1"]
[null,null,"2) The model assumes that patients do not require additional monitoring due to comorbidities or predisposing factors for toxicity risk such as renal insufficiency, therefore the frequency of monitoring is an underestimation in some patients.1, 4"]
[null,null,"3) If any blood tests fall outside a pre-specified parameter or are deemed to be deranged by a clinician, additional blood monitoring may be required and therefore the stated frequency of FBC, U&E and/or LFT monitoring is likely an underestimation in some patients.4"]
[null,null,"4) Varicella serology screening has not been included in the model as this would only be performed in patients with no prior history of VZV, therefore additional costs for this test may need to be included in a small proportion of patients.10"]
[null,null,"5) Urinalysis to exclude pregnancy has not been included as it is not applicable to all patients. It could be assumed that urinalysis to exclude pregnancy will be performed once prior to initiation in females of child bearing age based on clinicians discretion and safety data if available, associated costs have not been factored into the cost model.4"]
[null,null,"6) The listed no. of HIV, hepatitis B/C and TB screening may be underestimated since if any of these initial screening tests are positive or detect latent disease (i.e. latent hepatitis B), these tests would need to be conducted more frequently. However, BAD guidelines state that MTX is contraindicated if hep B or C is detected at the screening stage 4,7,10"]
[null,null,"7) The model assumes that, contrary to the SPC, urinalysis be not performed as part of routine renal function monitoring for methotrexate as this is not routine practice (not suggested by NICE guidelines, the BNF or NHS shared care guidelines).1,2,6,7"]
[null,null,"8) The model assumes that additional x-rays will not be required following the initial screening x-ray, this may be an underestimation since methotrexate is associated with acute or chronic interstitial pneumonitis therefore if suspected additional monitoring may be required.4"]
[null,null,"9) From the second year of treatment, blood monitoring is set at 4 times per year (3-monthly), however official guidelines stipulate 2-3 monthly therefore this may be an underestimation.3,7,10"]
[null,null,"10) methods of TB screening will vary accord to local NHS Trust policy. This may include one or more of the following tests: chest X-ray, QuantiFERON-TB or tuberculin skin test. For the purpose of the model the cost of QuantiFERON-TB screening has been accounted for.15"]
[]
[null,null,"Abbreviations"]
[null,null,"BAD = British Association of Dermatology"]
[null,null,"HCP = Healthcare Professional"]
[null,null,"ORDM = Other Relevant Decision Maker"]
[null,null,"AD = Atopic Dermatitis"]
[null,null,"NICE = National Institute for Health and Care Excellence"]
[null,null,"TA = Technology Appraisal "]
[null,null,"JAKi = JAK Inhibitor"]
[null,null,"CPK = Creatine Phosphokinase"]
[null,null,"U&E = Urea and electrolytes"]
[null,null,"SmPC = Summary of Product Characteristics"]
[null,null,"TB = Tuberculosis "]
[null,null,"ADRs = adverse drug reactions"]
[null,null,"BP = Blood pressure"]

{"sheet":"Costing - Baricitinib","index":7,"n_rows":119,"n_cols":24,"rows_kept":119,"cut":false,"hidden":true,"merged":[[1,2,1,3],[4,2,4,3],[25,2,25,3],[28,2,28,3]]}
[]
[null,null,"Baricitinib"]
[]
[null,null,"Please indicate the number of tests performed per period",null,null,null,null,null,null,null,null,null,"Please add any other associated costs, or monitoring requirements"]
[null,null,"Tests",null,"Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)","Total Freq of each Test Year 1","Total Freq of each Test Year 1+",null,"Other Costs","Initiation","Weeks 1 to 8","Week 9 to 16","Week 17 to 52","Annually (year 1+)"]
[null,null,"Full Blood count",null,null,null,null,null,null,{"$f":"SUM(E6:H6)","v":0},{"$f":"I6","v":0},null,"Chest X-ray",null,null,null,null,null,"X-Ray",{"$f":"IF(N6>0,$S6&\", \",\"\")","v":""},{"$f":"IF(O6>0,$S6&\", \",\"\")","v":""},"","",""]
[null,null,"Urea and electrolytes",null,null,null,null,null,null,{"$f":"SUM(E7:H7)","v":0},{"$f":"I7","v":0},null,"Blood Pressure",null,null,null,null,null,"BP",{"$f":"IF(N7>0,$S7&\", \",\"\")","v":""},"","","",""]
[null,null,"Liver function test",null,null,null,null,null,null,0,0,null,"Creatinin kinase (CKP)",null,null,null,null,null,"CKP","","","","",""]
[null,null,"Lipids",null,null,null,null,null,null,0,0,null,"Other Costs",null,null,null,null,null,"Conj.",{"$f":"IF(N9>0,$S9,\"\")","v":""},{"$f":"IF(O9>0,$S9,\"\")","v":""},"","",""]
[null,null,"HBV/HCV",null,null,null,null,null,null,0,0,null,null,{"$f":"_xlfn.CONCAT(T6:T9)","v":""},{"$f":"_xlfn.CONCAT(U6:U9)","v":""},{"$f":"_xlfn.CONCAT(V6:V9)","v":""},{"$f":"_xlfn.CONCAT(W6:W9)","v":""},{"$f":"_xlfn.CONCAT(X6:X9)","v":""}]
[null,null,"HIV",null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(N6:N9)","v":0},{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},{"$f":"SUM(Q6:Q9)","v":0},{"$f":"SUM(R6:R9)","v":0}]
[null,null,"Magnesium",null,null,null,null,null,null,0,0]
[null,null,"TB screen",null,null,null,null,null,null,0,0]
[null,null,"Uric acid",null,null,null,null,null,null,0,0]
[null,null,"# of Tests",null,{"$f":"SUM(E6:E14)","v":0},{"$f":"SUM(F6:F14)","v":0},0,0,0]
[null,null,"Full Blood count","Full Blood count",{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H6","v":0},{"$f":"_xlfn.XLOOKUP($C6,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I6","v":0}]
[null,null,"Urea and electrolytes","Urea and electrolytes",{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H7","v":0},{"$f":"_xlfn.XLOOKUP($C7,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I7","v":0}]
[null,null,"Liver function test","Liver function test",{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H8","v":0},{"$f":"_xlfn.XLOOKUP($C8,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I8","v":0}]
[null,null,"Lipids","Lipids",{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H9","v":0},{"$f":"_xlfn.XLOOKUP($C9,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I9","v":0}]
[null,null,"HBV/HCV","HBV/HCV",{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H10","v":0},{"$f":"_xlfn.XLOOKUP($C10,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I10","v":0}]
[null,null,"HIV","HIV",{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H11","v":0},{"$f":"_xlfn.XLOOKUP($C11,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I11","v":0}]
[null,null,"Magnesium","Magnesium",{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H12","v":0},{"$f":"_xlfn.XLOOKUP($C12,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I12","v":0}]
[null,null,"TB screen","TB screen",{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H13","v":0},{"$f":"_xlfn.XLOOKUP($C13,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I13","v":0}]
[null,null,"Uric acid","Uric acid",{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*E14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*F14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*G14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*H14","v":0},{"$f":"_xlfn.XLOOKUP($C14,lookups!$B$2:$B$13,lookups!$C$2:$C$13)*I14","v":0}]
[null,null,null,"Cost Tests",{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":0},0,0,0]
[null,null,"# of Clinical Interactions",null,null,null,null,null,null,{"$f":"SUM(E26:H26)","v":0},{"$f":"I26","v":0}]
[]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":""},null,"Please indicate the HCP involvement per each INTERACTION"]
[{"$f":"IF(SUM($J$26:$K$26)>0,\"x\",\"\")","v":""},null,"HCP involved, time spent in minutes",null,"Hospital Consultant","Hospital Nurse","Community Consultant","GP","GPwER","Primary Care Practice Nurse","Pharmacist","Phlebo-tomist","Time spent TOTAL"]
[{"$f":"IF($B30<=_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B30>_xlfn.XLOOKUP($C30,$E$5:$J$5,$E$26:$J$26),M30>0),\"y\",\"\"))","v":""},1,"Initiation","Interaction 1",null,null,null,null,null,null,null,null,{"$f":"SUM(E30:L30)","v":0},{"$f":"IF(A30=\"y\",\"This interaction wasn't flagged, delete minutes allocated\",\"\")","v":""}]
[{"$f":"IF($B31<=_xlfn.XLOOKUP($C31,$E$5:$J$5,$E$26:$J$26),\"x\",IF(AND($B31>_xlfn.XLOOKUP($C31,$E$5:$J$5,$E$26:$J$26),M31>0),\"y\",\"\"))","v":""},2,"Initiation","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Initiation","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Initiation","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Weeks 1 to 8","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Weeks 1 to 8","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Weeks 1 to 8","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Weeks 1 to 8","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 9 to 16","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 9 to 16","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 9 to 16","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 9 to 16","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",1,"Week 17 to 52","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Week 17 to 52","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Week 17 to 52","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Week 17 to 52","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Week 17 to 52","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",6,"Week 17 to 52","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",7,"Week 17 to 52","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Week 17 to 52","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",1,"Annually (year 1+)","Interaction 1",null,null,null,null,null,null,null,null,0,""]
["",2,"Annually (year 1+)","Interaction 2",null,null,null,null,null,null,null,null,0,""]
["",3,"Annually (year 1+)","Interaction 3",null,null,null,null,null,null,null,null,0,""]
["",4,"Annually (year 1+)","Interaction 4",null,null,null,null,null,null,null,null,0,""]
["",5,"Annually (year 1+)","Interaction 5",null,null,null,null,null,null,null,null,0,""]
["",6,"Annually (year 1+)","Interaction 6",null,null,null,null,null,null,null,null,0,""]
["",7,"Annually (year 1+)","Interaction 7",null,null,null,null,null,null,null,null,0,""]
["",8,"Annually (year 1+)","Interaction 8",null,null,null,null,null,null,null,null,0,""]
["",9,"Annually (year 1+)","Interaction 9",null,null,null,null,null,null,null,null,0,""]
["",10,"Annually (year 1+)","Interaction 10",null,null,null,null,null,null,null,null,0,""]
["",11,"Annually (year 1+)","Interaction 11",null,null,null,null,null,null,null,null,0,""]
["",12,"Annually (year 1+)","Interaction 12",null,null,null,null,null,null,null,null,0,""]
[null,null,null,{"$f":"C30","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E30","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F30","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G30","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H30","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I30","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J30","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K30","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L30","v":0},0]
[null,null,null,{"$f":"C31","v":"Initiation"},{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E31","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F31","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G31","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H31","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I31","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J31","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K31","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L31","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E32","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F32","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G32","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H32","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I32","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J32","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K32","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L32","v":0},0]
[null,null,null,"Initiation",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E33","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F33","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G33","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H33","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I33","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J33","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K33","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L33","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E34","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F34","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G34","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H34","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I34","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J34","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K34","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L34","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E35","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F35","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G35","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H35","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I35","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J35","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K35","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L35","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E36","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F36","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G36","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H36","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I36","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J36","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K36","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L36","v":0},0]
[null,null,null,"Weeks 1 to 8",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E37","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F37","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G37","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H37","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I37","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J37","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K37","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L37","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E38","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F38","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G38","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H38","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I38","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J38","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K38","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L38","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E39","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F39","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G39","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H39","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I39","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J39","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K39","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L39","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E40","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F40","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G40","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H40","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I40","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J40","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K40","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L40","v":0},0]
[null,null,null,"Week 9 to 16",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E41","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F41","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G41","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H41","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I41","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J41","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K41","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L41","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E42","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F42","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G42","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H42","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I42","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J42","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K42","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L42","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E43","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F43","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G43","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H43","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I43","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J43","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K43","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L43","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E44","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F44","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G44","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H44","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I44","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J44","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K44","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L44","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E45","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F45","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G45","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H45","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I45","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J45","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K45","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L45","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E46","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F46","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G46","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H46","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I46","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J46","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K46","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L46","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E47","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F47","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G47","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H47","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I47","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J47","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K47","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L47","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E48","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F48","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G48","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H48","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I48","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J48","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K48","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L48","v":0},0]
[null,null,null,"Week 17 to 52",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E49","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F49","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G49","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H49","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I49","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J49","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K49","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L49","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E50","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F50","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G50","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H50","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I50","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J50","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K50","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L50","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E51","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F51","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G51","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H51","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I51","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J51","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K51","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L51","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E52","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F52","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G52","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H52","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I52","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J52","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K52","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L52","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E53","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F53","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G53","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H53","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I53","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J53","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K53","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L53","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E54","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F54","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G54","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H54","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I54","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J54","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K54","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L54","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E55","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F55","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G55","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H55","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I55","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J55","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K55","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L55","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E56","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F56","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G56","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H56","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I56","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J56","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K56","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L56","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E57","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F57","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G57","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H57","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I57","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J57","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K57","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L57","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E58","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F58","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G58","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H58","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I58","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J58","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K58","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L58","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E59","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F59","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G59","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H59","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I59","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J59","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K59","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L59","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E60","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F60","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G60","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H60","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I60","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J60","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K60","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L60","v":0},0]
[null,null,null,"Annually (year 1+)",{"$f":"_xlfn.XLOOKUP(E$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*E61","v":0},{"$f":"_xlfn.XLOOKUP(F$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*F61","v":0},{"$f":"_xlfn.XLOOKUP(G$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*G61","v":0},{"$f":"_xlfn.XLOOKUP(H$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*H61","v":0},{"$f":"_xlfn.XLOOKUP(I$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*I61","v":0},{"$f":"_xlfn.XLOOKUP(J$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*J61","v":0},{"$f":"_xlfn.XLOOKUP(K$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*K61","v":0},{"$f":"_xlfn.XLOOKUP(L$29,lookups!$B$16:$B$23,lookups!$C$16:$C$23)*L61","v":0},0]
[null,null,null,"TOTAL",{"$f":"SUM(E62:E93)","v":0},{"$f":"SUM(F62:F93)","v":0},0,0,0,0,0,0]
[]
[null,null,"BARICITINIB Assumptions"]
[null,null,"1) The model assumes dose modifications are not required after the stabilisation period therefore blood monitoring frequency is likely to be an underestimation (NICE CKS stipulates increased monitoring is required with dose increases).1"]
[null,null,"2) The model assumes that patients do not require additional monitoring due to comorbidities or predisposing factors for toxicity risk such as renal insufficiency, therefore the frequency of monitoring is an underestimation in some patients.1, 14"]
[null,null,"3) If any blood tests fall outside a pre-specified parameter or are deemed to be deranged by a clinician, additional blood monitoring may be required and therefore the stated frequency of FBC, U&E and/or LFT monitoring is likely an underestimation in some patients.14"]
[null,null,"4) Urinalysis to exclude pregnancy has not been included as it is not applicable to all patients. It could be assumed that urinalysis to exclude pregnancy will be performed once prior to initiation in females of child bearing age based on clinicians discretion and safety data if available, associated costs have not been factored into the cost model.14"]
[null,null,"5) The listed no. of TB and hepatitis B/C screening may be underestimated since if any of these initial screening tests are positive or detect latent disease (i.e. latent hepatitis B), these tests may need to be conducted more frequently.9"]
[null,null,"6) The model assumes that lipids will not be checked at regular intervals apart from baseline and at one other timepoint (week 12 as per the SPmC)14, however if lipids are deranged frequency of monitoring will increased based on NHS/NICE guidelines therefore this may be an underestimation.13"]
[null,null,"7) methods of TB screening will vary accord to local NHS Trust policy. This may include one or more of the following tests: chest X-ray, QuantiFERON-TB or tuberculin skin test. For the purpose of the model the cost of QuantiFERON-TB screening has been accounted for.15"]
[null,null,"8) The model does not include CPK monitoring for baricitinib as this is not specified explictly in the SmPC however this may be factored into the cost analysis model if monitored locally at the HCP/ORDM's own discretion.14"]
[]
[null,null,"Abbreviations"]
[null,null,"BAD = British Association of Dermatology"]
[null,null,"HCP = Healthcare Professional"]
[null,null,"ORDM = Other Relevant Decision Maker"]
[null,null,"AD = Atopic Dermatitis"]
[null,null,"NICE = National Institute for Health and Care Excellence"]
[null,null,"TA = Technology Appraisal "]
[null,null,"JAKi = JAK Inhibitor"]
[null,null,"CPK = Creatine Phosphokinase"]
[null,null,"U&E = Urea and electrolytes"]
[null,null,"SmPC = Summary of Product Characteristics"]
[null,null,"TB = Tuberculosis "]
[null,null,"ADRs = adverse drug reactions"]
[null,null,"BP = Blood pressure"]

{"sheet":"Results - Resource","index":8,"n_rows":52,"n_cols":23,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Resource Required per Patients"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"# of Tests required",null,null,null,null,null,null,"# of Interactions",null,null,null,null,null,null,"Time spent on monitoring"]
[null,null,"Tests","Year1","Year2","Year3","Year4","Year5",null,"HPCs","Year1","Year2","Year3","Year4","Year5",null,"Minutes","Year1","Year2","Year3","Year4","Year5"]
[null,null,{"$f":"C44","v":"Dupilumab SmPC"},{"$f":"Summary!N18","v":0},{"$f":"Summary!$N$19","v":0},{"$f":"Summary!$N$19","v":0},{"$f":"Summary!$N$19","v":0},{"$f":"Summary!$N$19","v":0},null,{"$f":"C21","v":"Dupilumab SmPC"},{"$f":"Summary!$Q$18","v":2},{"$f":"Summary!$Q$19","v":1},{"$f":"Summary!$Q$19","v":1},{"$f":"Summary!$Q$19","v":1},{"$f":"Summary!$Q$19","v":1},null,{"$f":"C21","v":"Dupilumab SmPC"},{"$f":"Summary!$R$18","v":0},{"$f":"Summary!R19","v":0},{"$f":"S21","v":0},{"$f":"T21","v":0},{"$f":"U21","v":0}]
[null,null,{"$f":"C45","v":"Dupilumab Current"},{"$f":"Summary!$D$18","v":0},{"$f":"Summary!$D$19","v":0},{"$f":"Summary!$D$19","v":0},{"$f":"Summary!$D$19","v":0},{"$f":"Summary!$D$19","v":0},null,{"$f":"C22","v":"Dupilumab Current"},{"$f":"Summary!$G$18","v":4},{"$f":"Summary!$G$19","v":1},{"$f":"Summary!$G$19","v":1},{"$f":"Summary!$G$19","v":1},{"$f":"Summary!$G$19","v":1},null,{"$f":"C22","v":"Dupilumab Current"},{"$f":"Summary!$H$18","v":0},{"$f":"Summary!$H$19","v":0},{"$f":"S22","v":0},{"$f":"T22","v":0},{"$f":"U22","v":0}]
[]
[null,null,"Resource Required Total patients - Current Estimate"]
[]
[null,null,"Current Estimate (from Front Sheet)"]
[null,null,"CURRENT",{"$f":"C21","v":"Dupilumab SmPC"},{"$f":"C22","v":"Dupilumab Current"}]
[null,null,"Patient share",{"$f":"Summary!D9","v":1}]
[null,null,"# of Patients",{"$f":"Summary!O5","v":150},{"$f":"Summary!E5","v":150}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"not pulling through "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"# of Tests - All Patients",null,null,null,null,null,null,"# of Interactions - All Patients",null,null,null,null,null,null,"Time (mins) spent on monitoring - All Patients"]
[null,null,null,"Year1","Year2","Year3","Year4","Year5",null,null,"Year1","Year2","Year3","Year4","Year5",null,null,"Year1","Year2","Year3","Year4","Year5"]
[null,null,"Dupilumab SmPC",{"$f":"D21*_xlfn.XLOOKUP($C44,$D$27:$G$27,$D$29:$G$29)","v":0},0,0,0,0,null,{"$f":"C44","v":"Dupilumab SmPC"},{"$f":"K21*_xlfn.XLOOKUP($C44,$D$27:$G$27,$D$29:$G$29)","v":300},150,150,150,150,null,{"$f":"C44","v":"Dupilumab SmPC"},{"$f":"R21*_xlfn.XLOOKUP($C44,$D$27:$G$27,$D$29:$G$29)","v":0},0,0,0,0]
[null,null,"Dupilumab Current",0,0,0,0,0,null,{"$f":"C45","v":"Dupilumab Current"},600,150,150,150,150,null,{"$f":"C45","v":"Dupilumab Current"},0,0,0,0,0]
[null,null,"Total CURRENT",null,null,null,null,null,null,"Total CURRENT",null,null,null,null,null,null,"Total CURRENT"]
[]
[null,null,"# of Tests - All Patients",null,null,null,null,null,null,"# of Interactions - All Patients",null,null,null,null,null,null,"Time (mins) spent on monitoring - All Patients"]
[null,null,"FUTURE","Year1","Year2","Year3","Year4","Year5",null,"FUTURE","Year1","Year2","Year3","Year4","Year5",null,"FUTURE","Year1","Year2","Year3","Year4","Year5"]
[null,null,{"$f":"C44","v":"Dupilumab SmPC"},null,null,null,null,null,null,{"$f":"C50","v":"Dupilumab SmPC"},null,null,null,null,null,null,{"$f":"C50","v":"Dupilumab SmPC"}]
[null,null,{"$f":"C45","v":"Dupilumab Current"},null,null,null,null,null,null,{"$f":"C51","v":"Dupilumab Current"},null,null,null,null,null,null,{"$f":"C51","v":"Dupilumab Current"}]
[null,null,"Total FUTURE",null,null,null,null,null,null,"Total FUTURE",null,null,null,null,null,null,"Total FUTURE"]

{"sheet":"Results - Non-Medicine Cost","index":9,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Associated Non-Medicine Cost to Service - GBP"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Current Estimate (from Front Sheet)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Results - Resource'!D27","v":"Dupilumab SmPC"},{"$f":"'Results - Resource'!E27","v":"Dupilumab Current"}]
[null,null,null,null,null,null,null,null,null,"Patient share",{"$f":"'Results - Resource'!D28","v":1},{"$f":"'Results - Resource'!E28","v":0},null,null,{"$f":"IF(SUM(K12:N12)<>1,\"Must sum to 100%\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(R12:U12)<>1,\"Must sum to 100%\",\"\")","v":"Must sum to 100%"}]
[null,null,null,null,null,null,null,null,null,"# of Patients",{"$f":"'Results - Resource'!D29","v":150},{"$f":"'Results - Resource'!E29","v":150}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Cost per Patient",null,null,null,null,null,null,"Cost Total Patients CURRENT"]
[null,null,null,"Year1","Year2","Year3","Year4","Year5",null,null,"Year1","Year2","Year3","Year4","Year5"]
[null,null,{"$f":"K11","v":"Dupilumab SmPC"},{"$f":"Summary!N23","v":0},{"$f":"Summary!S23","v":0},{"$f":"E33","v":0},{"$f":"F33","v":0},{"$f":"G33","v":0},null,{"$f":"C33","v":"Dupilumab SmPC"},{"$f":"_xlfn.XLOOKUP($J33,$K$11:$N$11,$K$13:$N$13)*D33","v":0},{"$f":"_xlfn.XLOOKUP($J33,$K$11:$N$11,$K$13:$N$13)*E33","v":0},0,0,0]
[null,null,{"$f":"L11","v":"Dupilumab Current"},{"$f":"Summary!D23","v":0},{"$f":"Summary!I23","v":0},{"$f":"E34","v":0},{"$f":"F34","v":0},{"$f":"G34","v":0},null,{"$f":"C34","v":"Dupilumab Current"},{"$f":"_xlfn.XLOOKUP($J34,$K$11:$N$11,$K$13:$N$13)*D34","v":0},{"$f":"_xlfn.XLOOKUP($J34,$K$11:$N$11,$K$13:$N$13)*E34","v":0},{"$f":"_xlfn.XLOOKUP($J34,$K$11:$N$11,$K$13:$N$13)*F34","v":0},{"$f":"_xlfn.XLOOKUP($J34,$K$11:$N$11,$K$13:$N$13)*G34","v":0},{"$f":"_xlfn.XLOOKUP($J34,$K$11:$N$11,$K$13:$N$13)*H34","v":0}]

{"sheet":"Create Report","index":10,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Please fill in the table below and then click 'CREATE REPORT'"]
[]
[null,"Report created by:","User's name"]
[null,"Report created for:","HCP's name"]
[null,"Email report to:","habeeda.rashid@sanofi.com"]
[null,"Date:",{"$f":"TODAY()","v":"2024-05-22"}]

{"sheet":"Report Page","index":11,"n_rows":298,"n_cols":33,"rows_kept":298,"cut":false,"hidden":true,"merged":[[179,22,179,23],[179,25,179,26],[129,3,129,4],[129,30,129,31],[180,22,180,23],[180,25,180,26],[181,22,181,23],[181,25,181,26],[179,10,179,12],[180,10,180,12],[181,10,181,12],[133,3,133,4],[129,5,129,6],[130,5,130,6],[131,5,131,6],[133,5,133,6],[129,12,129,13],[130,12,130,13],[131,12,131,13],[133,12,133,13],[130,3,130,4],[133,26,133,27],[130,30,130,31],[131,30,131,31],[133,30,133,31],[129,15,129,16],[130,15,130,16],[131,15,131,16],[133,15,133,16],[129,24,129,25],[130,24,130,25],[131,24,131,25],[133,24,133,25],[129,26,129,27],[130,26,130,27],[154,29,154,30],[155,29,155,30],[156,29,156,30],[158,29,158,30],[159,29,159,30],[154,26,154,27],[155,26,155,27],[156,26,156,27],[158,26,158,27],[159,26,159,27],[157,26,157,27],[157,29,157,30],[162,26,162,27],[163,26,163,27],[164,26,164,27],[166,26,166,27],[167,26,167,27],[162,29,162,30],[163,29,163,30],[164,29,164,30],[166,29,166,30],[167,29,167,30],[165,26,165,27],[165,29,165,30],[167,24,167,25],[162,12,162,13],[163,12,163,13],[154,12,154,13],[155,12,155,13],[156,12,156,13],[158,12,158,13],[154,15,154,16],[155,15,155,16],[156,15,156,16],[158,15,158,16],[159,15,159,16],[159,12,159,13],[154,24,154,25],[155,24,155,25],[156,24,156,25],[158,24,158,25],[159,24,159,25],[157,12,157,13],[157,15,157,16],[157,24,157,25],[165,12,165,13],[165,15,165,16],[165,24,165,25],[155,3,155,4],[156,3,156,4],[158,3,158,4],[154,3,154,4],[159,3,159,4],[157,3,157,4],[157,5,157,6],[165,3,165,4],[165,5,165,6],[201,24,201,25],[138,3,138,4],[139,3,139,4],[140,3,140,4],[138,5,138,6],[139,5,139,6],[140,5,140,6],[139,15,139,16],[139,12,139,13],[154,5,154,6],[155,5,155,6],[156,5,156,6],[158,5,158,6],[159,5,159,6],[166,3,166,4],[167,3,167,4],[162,5,162,6],[163,5,163,6],[164,5,164,6],[166,5,166,6],[167,5,167,6],[162,3,162,4],[163,3,163,4],[164,3,164,4],[205,3,205,4],[205,5,205,6],[205,12,205,13],[205,15,205,16],[205,24,205,25],[205,26,205,27],[205,29,205,30],[204,3,204,4],[204,5,204,6],[204,12,204,13],[204,15,204,16],[204,24,204,25],[2,27,2,31],[3,27,3,31],[4,27,4,31],[5,27,5,31],[206,26,206,27],[206,29,206,30],[206,12,206,13],[206,15,206,16],[206,24,206,25],[204,26,204,27],[204,29,204,30],[201,26,201,27],[201,29,201,30],[164,12,164,13],[166,12,166,13],[167,12,167,13],[162,15,162,16],[163,15,163,16],[164,15,164,16],[166,15,166,16],[167,15,167,16],[162,24,162,25],[163,24,163,25],[166,24,166,25],[60,5,60,7],[62,14,62,22],[62,4,62,12],[81,4,81,12],[81,14,81,22],[64,14,64,22],[64,4,64,12],[83,4,83,12],[83,14,83,22],[78,14,78,18],[78,19,78,22],[78,4,78,8],[78,9,78,12],[97,4,97,8],[97,9,97,12],[97,14,97,18],[97,19,97,22],[76,14,76,18],[76,19,76,22],[76,4,76,8],[76,9,76,12],[95,4,95,8],[95,9,95,12],[95,14,95,18],[95,19,95,22],[77,14,77,22],[77,4,77,12],[96,4,96,12],[96,14,96,22],[98,14,98,18],[98,19,98,22],[132,3,132,4],[132,5,132,6],[132,12,132,13],[132,15,132,16],[132,24,132,25],[132,26,132,27],[132,30,132,31],[131,26,131,27],[131,3,131,4],[203,3,203,4],[203,5,203,6],[203,12,203,13],[203,15,203,16],[203,24,203,25],[203,26,203,27],[203,29,203,30],[79,14,79,18],[79,19,79,22],[79,4,79,8],[79,9,79,12],[98,4,98,8],[98,9,98,12],[202,3,202,4],[202,5,202,6],[202,12,202,13],[202,15,202,16],[202,24,202,25],[202,26,202,27],[202,29,202,30],[201,3,201,4],[201,5,201,6],[201,12,201,13],[201,15,201,16]]}
[]
[]
[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,{"$f":"'Create Report'!B5","v":"Report created by:"},{"$f":"'Create Report'!C5","v":"User's name"}]
[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,{"$f":"'Create Report'!B6","v":"Report created for:"},{"$f":"'Create Report'!C6","v":"HCP's name"}]
[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,{"$f":"'Create Report'!B7","v":"Email report to:"},{"$f":"'Create Report'!C7","v":"habeeda.rashid@sanofi.com"}]
[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,{"$f":"'Create Report'!B8","v":"Date:"},{"$f":"'Create Report'!C8","v":"2024-05-22"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of moderate and severe uncontrolled adult AD patients",null,null,{"$f":"Summary!E5","v":150}]
[]
[null,null,"Treatment after 1st Immunosuppressant",null,{"$f":"Summary!$D$7","v":"Dupilumab Current"},null,null,null,null,null,null,null,null,null,{"$f":"Summary!$N$7","v":"Dupilumab SmPC"}]
[]
[null,null,"% Patients on each Medicine after 1st IM (Must sum to 100%)",null,{"$f":"Summary!D9","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Summary!N9","v":1}]
[null,null,{"$f":"IF((O65+E65+E84+O84)<>1,\"Must sum to 100%\",\"\")","v":"Must sum to 100%"}]
[null,null,null,null,"Total # of Tests","Testing Cost",null,"# of Interactions","Time spent in mins","Resourcing Cost",null,"Other Cost Type","Other Costs",null,"Total # of Tests","Testing Cost",null,"# of Interactions","Time spent in mins","Resourcing Cost",null,"Other Cost Type","Other Costs"]
[null,null,"Initiation",null,{"$f":"Summary!D12","v":0},{"$f":"Summary!E12","v":0},null,{"$f":"Summary!G12","v":1},{"$f":"Summary!H12","v":0},{"$f":"Summary!I12","v":0},null,{"$f":"Summary!K12","v":""},{"$f":"Summary!L12","v":0},null,{"$f":"Summary!N12","v":0},{"$f":"Summary!O12","v":0},null,{"$f":"Summary!Q12","v":1},{"$f":"Summary!R12","v":0},{"$f":"Summary!S12","v":0},null,{"$f":"Summary!U12","v":""},{"$f":"Summary!V12","v":0}]
[null,null,"Weeks 1 to 8",null,{"$f":"Summary!D13","v":0},{"$f":"Summary!E13","v":0},null,{"$f":"Summary!G13","v":1},{"$f":"Summary!H13","v":0},{"$f":"Summary!I13","v":0},null,{"$f":"Summary!K13","v":""},{"$f":"Summary!L13","v":0},null,{"$f":"Summary!N13","v":0},{"$f":"Summary!O13","v":0},null,{"$f":"Summary!Q13","v":0},{"$f":"Summary!R13","v":0},{"$f":"Summary!S13","v":0},null,{"$f":"Summary!U13","v":""},{"$f":"Summary!V13","v":0}]
[null,null,"Week 9 to 16",null,{"$f":"Summary!D14","v":0},{"$f":"Summary!E14","v":0},null,{"$f":"Summary!G14","v":1},{"$f":"Summary!H14","v":0},{"$f":"Summary!I14","v":0},null,{"$f":"Summary!K14","v":""},{"$f":"Summary!L14","v":0},null,{"$f":"Summary!N14","v":0},{"$f":"Summary!O14","v":0},null,{"$f":"Summary!Q14","v":1},{"$f":"Summary!R14","v":0},{"$f":"Summary!S14","v":0},null,{"$f":"Summary!U14","v":""},{"$f":"Summary!V14","v":0}]
[null,null,"Week 17 to 52",null,{"$f":"Summary!D15","v":0},{"$f":"Summary!E15","v":0},null,{"$f":"Summary!G15","v":1},{"$f":"Summary!H15","v":0},{"$f":"Summary!I15","v":0},null,{"$f":"Summary!K15","v":""},{"$f":"Summary!L15","v":0},null,{"$f":"Summary!N15","v":0},{"$f":"Summary!O15","v":0},null,{"$f":"Summary!Q15","v":0},{"$f":"Summary!R15","v":0},{"$f":"Summary!S15","v":0},null,{"$f":"Summary!U15","v":""},{"$f":"Summary!V15","v":0}]
[null,null,"Annually (year 1+)",null,{"$f":"Summary!D16","v":0},{"$f":"Summary!E16","v":0},null,{"$f":"Summary!G16","v":1},{"$f":"Summary!H16","v":0},{"$f":"Summary!I16","v":0},null,{"$f":"Summary!K16","v":""},{"$f":"Summary!L16","v":0},null,{"$f":"Summary!N16","v":0},{"$f":"Summary!O16","v":0},null,{"$f":"Summary!Q16","v":1},{"$f":"Summary!R16","v":0},{"$f":"Summary!S16","v":0},null,{"$f":"Summary!U16","v":""},{"$f":"Summary!V16","v":0}]
[]
[null,null,"Year1",null,{"$f":"SUM(E68:E71)","v":0},{"$f":"SUM(F68:F71)","v":0},null,{"$f":"SUM(H68:H71)","v":4},0,0,null,null,{"$f":"SUM(M68:M71)","v":0},null,{"$f":"SUM(O68:O71)","v":0},{"$f":"SUM(P68:P71)","v":0},null,{"$f":"SUM(R68:R71)","v":2},{"$f":"SUM(S68:S71)","v":0},{"$f":"SUM(T68:T71)","v":0},null,null,{"$f":"SUM(W68:W71)","v":0}]
[null,null,"Following Years",null,{"$f":"SUM(E72)","v":0},{"$f":"SUM(F72)","v":0},null,{"$f":"SUM(H72)","v":1},0,0,null,null,{"$f":"SUM(M72)","v":0},null,{"$f":"SUM(O72)","v":0},{"$f":"SUM(P72)","v":0},null,{"$f":"SUM(R72)","v":1},{"$f":"SUM(S72)","v":0},{"$f":"SUM(T72)","v":0},null,null,{"$f":"SUM(W72)","v":0}]
[]
[null,null,null,null,"Year1",null,null,null,null,"Following Years",null,null,null,null,"Year1",null,null,null,null,"Following Years"]
[null,null,"# of Patients on medicine",null,{"$f":"$F$61*E65","v":150},null,null,null,null,null,null,null,null,null,{"$f":"$F$61*O65","v":150}]
[null,null,"Non Medicine Costs to Service (per patient)",null,{"$f":"F74+J74+M74","v":0},null,null,null,null,{"$f":"F75+J75+M75","v":0},null,null,null,null,{"$f":"P74+T74+W74","v":0},null,null,null,null,{"$f":"P75+T75+W75","v":0}]
[null,null,"Non Medicine Costs to Service (total patients)",null,{"$f":"E78*E79","v":0},null,null,null,null,{"$f":"E78*J79","v":0},null,null,null,null,{"$f":"O78*O79","v":0},null,null,null,null,{"$f":"O78*T79","v":0}]
[]
[null,null,"Treatment after 1st Immunosuppressant",null,"2nd line Immunosuppressant (Methotrexate)",null,null,null,null,null,null,null,null,null,"JAK-inhibitor (Baricitinib)"]
[]
[null,null,"% Patients on each Medicine after 1st IM (Must sum to 100%)"]
[]
[null,null,null,null,"Total # of Tests","Testing Cost",null,"# of Interactions","Time spent in mins","Resourcing Cost",null,"Other Cost Type","Other Costs",null,"Total # of Tests","Testing Cost",null,"# of Interactions","Time spent in mins","Resourcing Cost",null,"Other Cost Type","Other Costs"]
[null,null,"Initiation",null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Weeks 1 to 8",null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Week 9 to 16",null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Week 17 to 52",null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Annually (year 1+)",null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Year1",null,{"$f":"SUM(E87:E90)","v":{"$error":"#REF!"}},{"$f":"SUM(F87:F90)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H87:H90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"SUM(M87:M90)","v":{"$error":"#REF!"}},null,{"$f":"SUM(O87:O90)","v":{"$error":"#REF!"}},{"$f":"SUM(P87:P90)","v":{"$error":"#REF!"}},null,{"$f":"SUM(R87:R90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"SUM(W87:W90)","v":{"$error":"#REF!"}}]
[null,null,"Following Years",null,{"$f":"SUM(E91)","v":{"$error":"#REF!"}},{"$f":"SUM(F91)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H91)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"SUM(M91)","v":{"$error":"#REF!"}},null,{"$f":"SUM(O91)","v":{"$error":"#REF!"}},{"$f":"SUM(P91)","v":{"$error":"#REF!"}},null,{"$f":"SUM(R91)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"SUM(W91)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Year1",null,null,null,null,"Following Years",null,null,null,null,"Year1",null,null,null,null,"Following Years"]
[null,null,"# of Patients on medicine",null,{"$f":"$F$61*E84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$F$61*O84","v":0}]
[null,null,"Non Medicine Costs to Service (per patient)",null,{"$f":"F93+J93+M93","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"F94+J94+M94","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"P93+T93+W93","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"P94+T94+W94","v":{"$error":"#REF!"}}]
[null,null,"Non Medicine Costs to Service (total patients)",null,{"$f":"E97*E98","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"E97*J98","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"O97*O98","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"O97*T98","v":{"$error":"#REF!"}}]
[]
[null,null,"Assumptions"]
[null,null,"•Dupilumab monitoring is not mandated in the SPmC17, however the model allows for individual user input as HCPs/ORDMs may decide to perform monitoring tests in their local areas based on their clinical judgement"]
[null,null,"•The monitoring model does not intend to recommend or suggest any particular monitoring frequency or schedule for individual therapies, it is intended to form an evidence-based monitoring model to allow for cost comparisons for adult patients"]
[null,null,"•The model allows for manipulation of monitoring schedules by HCPs/ORDMs for all therapies included to reflect local monitoring protocols in which case pricing comparisons will be automatically tailored accordingly "]
[null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,"Resource Required per Patients"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"# of Tests required",null,null,null,null,null,null,null,null,null,"# of Interactions",null,null,null,null,null,null,null,null,null,null,null,"Time spent on monitoring"]
[null,null,"Tests","Year1",null,"Year2",null,"Year3","Year4","Year5",null,null,"HPCs",null,"Year1","Year2",null,"Year3","Year4","Year5",null,null,null,null,"Minutes",null,"Year1",null,"Year2","Year3","Year4",null,"Year5"]
[null,null,{"$f":"'Results - Resource'!C21","v":"Dupilumab SmPC"},{"$f":"'Results - Resource'!D21","v":0},{"$f":"'Results - Resource'!E21","v":0},{"$f":"'Results - Resource'!E21","v":0},{"$f":"'Results - Resource'!G21","v":0},{"$f":"'Results - Resource'!F21","v":0},{"$f":"'Results - Resource'!G21","v":0},{"$f":"'Results - Resource'!H21","v":0},null,null,{"$f":"C131","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!K21","v":2},{"$f":"'Results - Resource'!L21","v":1},{"$f":"'Results - Resource'!M21","v":1},{"$f":"'Results - Resource'!M21","v":1},{"$f":"'Results - Resource'!N21","v":1},{"$f":"'Results - Resource'!O21","v":1},null,null,null,null,{"$f":"C131","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!R21","v":0},null,{"$f":"'Results - Resource'!S21","v":0},{"$f":"AC131","v":0},0,null,{"$f":"AE131","v":0}]
[null,null,{"$f":"'Results - Resource'!C22","v":"Dupilumab Current"},{"$f":"'Results - Resource'!D22","v":0},{"$f":"'Results - Resource'!E22","v":0},{"$f":"'Results - Resource'!E22","v":0},{"$f":"'Results - Resource'!G22","v":0},{"$f":"'Results - Resource'!F22","v":0},{"$f":"'Results - Resource'!G22","v":0},{"$f":"'Results - Resource'!H22","v":0},null,null,{"$f":"C132","v":"Dupilumab Current"},null,{"$f":"'Results - Resource'!K22","v":4},{"$f":"'Results - Resource'!L22","v":1},{"$f":"'Results - Resource'!M22","v":1},{"$f":"'Results - Resource'!M22","v":1},{"$f":"'Results - Resource'!N22","v":1},{"$f":"'Results - Resource'!O22","v":1},null,null,null,null,{"$f":"C132","v":"Dupilumab Current"},null,{"$f":"'Results - Resource'!R22","v":0},null,{"$f":"'Results - Resource'!S22","v":0},{"$f":"AC132","v":0},{"$f":"AD132","v":0},null,{"$f":"AE132","v":0}]
[null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,null,"Resource Required Total patients - Current Estimate vs Future Estimate"]
[]
[null,null,"Current Estimate"]
[null,null,"CURRENT",{"$f":"'Results - Resource'!D27","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!E27","v":"Dupilumab Current"}]
[null,null,"Patient share",{"$f":"'Results - Resource'!D28","v":1},null,{"$f":"'Results - Resource'!E28","v":0}]
[null,null,"# of Patients",{"$f":"'Results - Resource'!D29","v":150},null,{"$f":"'Results - Resource'!E29","v":150}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"# of Tests - All Patients",null,null,null,null,null,null,null,null,null,"# of Interactions - All Patients",null,null,null,null,null,null,null,null,null,null,null,"Time (mins) spent on monitoring - All Patients"]
[null,null,null,"Year1",null,"Year2",null,"Year3","Year4","Year5",null,null,null,null,"Year1","Year2",null,"Year3","Year4","Year5",null,null,null,null,null,null,"Year1",null,"Year2","Year3",null,"Year4","Year5"]
[null,null,{"$f":"'Results - Resource'!$C44","v":"Dupilumab SmPC"},{"$f":"'Results - Resource'!D44","v":0},null,{"$f":"'Results - Resource'!E44","v":0},null,{"$f":"'Results - Resource'!F44","v":0},{"$f":"'Results - Resource'!G44","v":0},{"$f":"'Results - Resource'!H44","v":0},null,null,{"$f":"'Results - Resource'!J44","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!K44","v":300},{"$f":"'Results - Resource'!L44","v":150},null,{"$f":"'Results - Resource'!M44","v":150},{"$f":"'Results - Resource'!N44","v":150},{"$f":"'Results - Resource'!O44","v":150},null,null,null,null,{"$f":"'Results - Resource'!Q44","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!R44","v":0},null,{"$f":"'Results - Resource'!S44","v":0},{"$f":"'Results - Resource'!T44","v":0},null,{"$f":"'Results - Resource'!U44","v":0},{"$f":"'Results - Resource'!V44","v":0}]
[null,null,{"$f":"'Results - Resource'!$C45","v":"Dupilumab Current"},{"$f":"'Results - Resource'!D45","v":0},null,{"$f":"'Results - Resource'!E45","v":0},null,{"$f":"'Results - Resource'!F45","v":0},{"$f":"'Results - Resource'!G45","v":0},{"$f":"'Results - Resource'!H45","v":0},null,null,{"$f":"'Results - Resource'!J45","v":"Dupilumab Current"},null,{"$f":"'Results - Resource'!K45","v":600},{"$f":"'Results - Resource'!L45","v":150},null,{"$f":"'Results - Resource'!M45","v":150},{"$f":"'Results - Resource'!N45","v":150},{"$f":"'Results - Resource'!O45","v":150},null,null,null,null,{"$f":"'Results - Resource'!Q45","v":"Dupilumab Current"},null,{"$f":"'Results - Resource'!R45","v":0},null,{"$f":"'Results - Resource'!S45","v":0},{"$f":"'Results - Resource'!T45","v":0},null,{"$f":"'Results - Resource'!U45","v":0},{"$f":"'Results - Resource'!V45","v":0}]
[null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Total CURRENT",{"$f":"'Results - Resource'!D46","v":0},null,{"$f":"'Results - Resource'!E46","v":0},null,{"$f":"'Results - Resource'!F46","v":0},{"$f":"'Results - Resource'!G46","v":0},{"$f":"'Results - Resource'!H46","v":0},null,null,"Total CURRENT",null,{"$f":"'Results - Resource'!K46","v":0},{"$f":"'Results - Resource'!L46","v":0},null,{"$f":"'Results - Resource'!M46","v":0},{"$f":"'Results - Resource'!N46","v":0},{"$f":"'Results - Resource'!O46","v":0},null,null,null,null,"Total",null,{"$f":"'Results - Resource'!R46","v":0},null,{"$f":"'Results - Resource'!S46","v":0},{"$f":"'Results - Resource'!T46","v":0},null,{"$f":"'Results - Resource'!U46","v":0},{"$f":"'Results - Resource'!V46","v":0}]
[]
[null,null,"# of Tests - All Patients",null,null,null,null,null,null,null,null,null,"# of Interactions - All Patients",null,null,null,null,null,null,null,null,null,null,null,"Time (mins) spent on monitoring - All Patients"]
[null,null,"FUTURE","Year1",null,"Year2",null,"Year3","Year4","Year5",null,null,"FUTURE",null,"Year1","Year2",null,"Year3","Year4","Year5",null,null,null,null,"FUTURE",null,"Year1",null,"Year2","Year3",null,"Year4","Year5"]
[null,null,{"$f":"'Results - Resource'!C50","v":"Dupilumab SmPC"},{"$f":"'Results - Resource'!D50","v":0},null,{"$f":"'Results - Resource'!E50","v":0},null,{"$f":"'Results - Resource'!F50","v":0},{"$f":"'Results - Resource'!G50","v":0},{"$f":"'Results - Resource'!H50","v":0},null,null,{"$f":"'Results - Resource'!J50","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!K50","v":0},{"$f":"'Results - Resource'!L50","v":0},null,{"$f":"'Results - Resource'!M50","v":0},{"$f":"'Results - Resource'!N50","v":0},{"$f":"'Results - Resource'!O50","v":0},null,null,null,null,{"$f":"'Results - Resource'!Q50","v":"Dupilumab SmPC"},null,{"$f":"'Results - Resource'!R50","v":0},null,{"$f":"'Results - Resource'!S50","v":0},{"$f":"'Results - Resource'!T50","v":0},null,{"$f":"'Results - Resource'!U50","v":0},{"$f":"'Results - Resource'!V50","v":0}]
[null,null,{"$f":"'Results - Resource'!C51","v":"Dupilumab Current"},{"$f":"'Results - Resource'!D51","v":0},null,{"$f":"'Results - Resource'!E51","v":0},null,{"$f":"'Results - Resource'!F51","v":0},{"$f":"'Results - Resource'!G51","v":0},{"$f":"'Results - Resource'!H51","v":0},null,null,{"$f":"'Results - Resource'!J51","v":"Dupilumab Current"},null,{"$f":"'Results - Resource'!K51","v":0},{"$f":"'Results - Resource'!L51","v":0},null,{"$f":"'Results - Resource'!M51","v":0},{"$f":"'Results - Resource'!N51","v":0},{"$f":"'Results - Resource'!O51","v":0},null,null,null,null,{"$f":"'Results - Resource'!Q51","v":"Dupilumab Current"},null,{"$f":"'Results - Resource'!R51","v":0},null,{"$f":"'Results - Resource'!S51","v":0},{"$f":"'Results - Resource'!T51","v":0},null,{"$f":"'Results - Resource'!U51","v":0},{"$f":"'Results - Resource'!V51","v":0}]
[null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Results - Resource'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Total FUTURE",{"$f":"'Results - Resource'!D52","v":0},null,{"$f":"'Results - Resource'!E52","v":0},null,{"$f":"'Results - Resource'!F52","v":0},{"$f":"'Results - Resource'!G52","v":0},{"$f":"'Results - Resource'!H52","v":0},null,null,"Total FUTURE",null,{"$f":"'Results - Resource'!K52","v":0},{"$f":"'Results - Resource'!L52","v":0},null,{"$f":"'Results - Resource'!M52","v":0},{"$f":"'Results - Resource'!N52","v":0},{"$f":"'Results - Resource'!O52","v":0},null,null,null,null,"Total",null,{"$f":"'Results - Resource'!R52","v":0},null,{"$f":"'Results - Resource'!S52","v":0},{"$f":"'Results - Resource'!T52","v":0},null,{"$f":"'Results - Resource'!U52","v":0},{"$f":"'Results - Resource'!V52","v":0}]
[]
[]
[]
[null,null,"Associated Non-Medicine Cost to Service - GBP"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Current Estimate"]
[null,null,null,null,null,null,null,null,null,null,"CURRENT",null,null,{"$f":"'Results - Non-Medicine Cost'!K11","v":"Dupilumab SmPC"},{"$f":"'Results - Non-Medicine Cost'!L11","v":"Dupilumab Current"}]
[null,null,null,null,null,null,null,null,null,null,"Patient share",null,null,{"$f":"D140","v":1},{"$f":"F140","v":0}]
[null,null,null,null,null,null,null,null,null,null,"# of Patients",null,null,{"$f":"D141","v":150},{"$f":"F141","v":150}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Results - Non-Medicine Cost'!C31","v":"Cost per Patient"},null,null,null,null,null,null,null,null,null,"Cost Total Patients CURRENT"]
[null,null,null,"Year1",null,"Year2",null,"Year3","Year4","Year5",null,null,null,null,"Year1","Year2",null,"Year3","Year4","Year5"]
[null,null,{"$f":"'Results - Non-Medicine Cost'!C33","v":"Dupilumab SmPC"},{"$f":"'Results - Non-Medicine Cost'!D33","v":0},null,{"$f":"'Results - Non-Medicine Cost'!E33","v":0},null,{"$f":"'Results - Non-Medicine Cost'!F33","v":0},{"$f":"'Results - Non-Medicine Cost'!G33","v":0},{"$f":"'Results - Non-Medicine Cost'!H33","v":0},null,null,{"$f":"'Results - Non-Medicine Cost'!J33","v":"Dupilumab SmPC"},null,{"$f":"'Results - Non-Medicine Cost'!K33","v":0},{"$f":"'Results - Non-Medicine Cost'!L33","v":0},null,{"$f":"'Results - Non-Medicine Cost'!M33","v":0},{"$f":"'Results - Non-Medicine Cost'!N33","v":0},{"$f":"'Results - Non-Medicine Cost'!O33","v":0}]
[null,null,{"$f":"'Results - Non-Medicine Cost'!C34","v":"Dupilumab Current"},{"$f":"'Results - Non-Medicine Cost'!D34","v":0},null,{"$f":"'Results - Non-Medicine Cost'!E34","v":0},null,{"$f":"'Results - Non-Medicine Cost'!F34","v":0},{"$f":"'Results - Non-Medicine Cost'!G34","v":0},{"$f":"'Results - Non-Medicine Cost'!H34","v":0},null,null,{"$f":"'Results - Non-Medicine Cost'!J34","v":"Dupilumab Current"},null,{"$f":"'Results - Non-Medicine Cost'!K34","v":0},{"$f":"'Results - Non-Medicine Cost'!L34","v":0},null,{"$f":"'Results - Non-Medicine Cost'!M34","v":0},{"$f":"'Results - Non-Medicine Cost'!N34","v":0},{"$f":"'Results - Non-Medicine Cost'!O34","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y207","v":0},null,{"$f":"AA207","v":0},{"$f":"AC207","v":0},null,{"$f":"AD207","v":0},{"$f":"AF207","v":0},{"$f":"AG207","v":0}]
[null,null,"Dupixent SmPC - https://www.medicines.org.uk/emc/product/8553/smpc"]
[null,null,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abbreviations"]
[null,null,"Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAD = British Association of Dermatology"]
[null,null,"Monitoring cost references",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCP = Healthcare Professional"]
[null,null,"1 https://cks.nice.org.uk/topics/dmards/ [Accessed 14/08/23]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORDM = Other Relevant Decision Maker"]
[null,null,"2 https://www.ncbi.nlm.nih.gov/pmc/articles/PMC4410179/pdf/nihms-598620.pdf [Accessed 13/12/21]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AD = Atopic Dermatitis"]
[null,null,"3 https://www.sps.nhs.uk/home/guidance/drug-monitoring/ [Accessed 13/12/21]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NICE = N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TA = Technology Appraisal "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPK = Creakine Phosphokinase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U&E = Urea and electrolytes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmPC = Summary of Product Characteristics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADRs = adverse drug reactions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BP = Blood pressure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Prescribing Information GB"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Prescribing Information NI/IE"]

{"sheet":"Dupixent GB Prescribing Info","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dupixent NI-IE Prescribing Info","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"References","index":14,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"References"]
[]
[null,"Dupixent  SmPC:","https://www.medicines.org.uk/emc/product/11321/smpc"]
[null,"Date SmPC last accessed 5th January 2024"]
[null,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[]
[null,"Monitoring cost references"]
[null,"1 https://cks.nice.org.uk/topics/dmards/ [Accessed 20/05/24]"]
[null,"2 https://www.ncbi.nlm.nih.gov/pmc/articles/PMC4410179/pdf/nihms-598620.pdf [Accessed 20/05/24]"]
[null,"3 https://www.sps.nhs.uk/home/guidance/drug-monitoring/ [Accessed 20/05/24]"]
[null,"4 https://www.medicines.org.uk/emc/product/511/smpc [Accessed 20/05/24] "]
[null,"5 https://www.medicines.org.uk/emc/product/695/smpc [Accessed 20/05/24]"]
[null,"6 https://bnf.nice.org.uk/treatment-summary/rheumatic-disease-suppressing-drugs.html [Accessed 20/05/24] "]
[null,"7 http://www.derbyshiremedicinesmanagement.nhs.uk/assets/Clinical_Guidelines/Shared_Care_Guidelines/Methotrexate.pdf [Accessed 20/05/24]"]
[null,"8 https://www.gov.uk/guidance/tuberculosis-screening [Accessed 20/05/24]"]
[null,"9 https://onlinelibrary.wiley.com/doi/epdf/10.1111/bjd.17587 "]
[null,"10 https://www.bad.org.uk/shared/get-file.ashx?id=4020&itemtype=document&UNLID=1027910233201861860 [Accessed 20/05/24]"]
[null,"11 https://www.nice.org.uk/guidance/ta681/resources/baricitinib-for-treating-moderate-to-severe-atopic-dermatitis-pdf-82609375014853 [Accessed 20/05/24]"]
[null,"12 https://ard.bmj.com/content/annrheumdis/early/2020/11/06/annrheumdis-2020-218398.full.pdf [Accessed 20/05/24] "]
[null,"13 https://www.england.nhs.uk/aac/wp-content/uploads/sites/50/2020/04/lipid-management-pathway-guidance.pdf [Accessed 20/05/24]"]
[null,"14 https://www.medicines.org.uk/emc/product/2434/smpc [Accessed 20/05/24]"]
[null,"15 https://www.gov.uk/guidance/tuberculosis-screening [Accessed 20/05/24]"]
[null,"16 https://www.nice.org.uk/guidance/ta681/evidence/committee-papers-pdf-9019683037 [Accessed 20/05/24]"]
[null,"17 https://www.medicines.org.uk/emc/product/8553/smpc"]

{"sheet":"lookups","index":15,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Urea and electrolytes",23,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Full Blood count",12,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Magnesium",10,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Liver function test",23,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"QuantiFERON-TB",41,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"TB screen",{"$f":"C6","v":41},"Tuberculosis test, cell mediated immunity measurement of gamma interferon antigen response (e.g. QFTB: QuantiFeron-TB Gold test)"]
[null,"HBV/HCV",11,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"HIV",12,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Lipids",23,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Creatinin kinase (CKP)",9,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Alanine aminotransferase",9,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[null,"Uric acid",10,"NIHR Investigation and Intervention Tariff 2020/21, version 1.2"]
[]
[null,"Resource per min","Cost per Min","Cost per hour","Description","Ref"]
[null,"GP",{"$f":"D16/60","v":3.6166666666666667},217,"GP Cost per hour patient contact, including direct care","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"GPwER",{"$f":"D17/60","v":3.6166666666666667},217,"Assuming equal to GP","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"Primary Care Practice Nurse",0.81666666666666665,49,"Band 6 community-based nurse","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"Hospital Nurse",0.83333333333333337,50,"Band 6 hospital-based nurse","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"Community Consultant",1.9833333333333334,119,"Consultant medical","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"Hospital Consultant",1.9833333333333334,119,"Consultant medical","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"Phlebo-tomist",{"$f":"D22/60","v":0.5},30,"Band 4 Nurses","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]
[null,"Pharmacist",0.8,48,"Band 6 Scientific and professional staff","Unit cost database of health and social care professionals 2019/20, available at https://www.pssru.ac.uk/project-pages/unit-costs/unit-costs-2020/"]