{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Start","User input","Output","Edit output here","Interpretation guide","costs_dataset","Model_inputs_new","Pivots"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":1,"defined_names":13,"comments":0,"pivot_tables":4},"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":"Start","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"STIC Figure 2.0"]
[]
[null,"Sexually Transmitted Infection Costs Saved"]

{"sheet":"User input","index":1,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,3,2,4],[27,1,27,2],[28,1,28,2],[29,1,29,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[16,1,19,1],[2,1,2,2],[9,1,12,1],[5,1,8,1],[13,1,15,1]]}
[null," Program Inputs"]
[]
[null,"Jurisdiction Name and Year"]
[]
[null,null,"Program inputs \n(click input name for more information)","Male","Female"]
[null,"Chlamydia","Confirmed cases treated"]
[null,null,"Persons receiving epi-treatment"]
[null,null,"EPT referrals or prescriptions distributed to patients for partners"]
[null,null,"Other presumptive treatment"]
[null,"Gonorrhea","Confirmed cases treated"]
[null,null,"Persons receiving epi-treatment"]
[null,null,"EPT referrals or prescriptions distributed to patients for partners"]
[null,null,"Other presumptive treatment"]
[null,"P&S Syphilis","Confirmed cases treated"]
[null,null,"Persons receiving epi-treatment"]
[null,null,"Volume of EPT distributed",0,0]
[null,"HIV","Newly diagnosed HIV cases linked to care"]
[null,null,"Previously-diagnosed HIV cases relinked to care (i.e., re-engaged)"]
[null,null,"Persons provided with a PrEP referral"]
[null,null,"Persons receiving direct provision of PrEP"]
[]
[null,"Advanced Options"]
[null,"% of females with syphilis who are pregnant",null,0.14599999999999999]
[null,"% of chlamydia cases in males that occur among MSM",null,0.107]
[null,"% of gonorrhea cases in males that occur among MSM",null,0.59699999999999998]
[null,"% of syphilis cases in males that occur among MSM",null,0.6]
[null,"% of HIV cases in males that occur among MSM",null,0.86899999999999999]
[null,"% of male HIV PrEP users who are MSM",null,0.97699999999999998]
[null,"Current medical CPI to adjust the direct costs for inflation (default: 2023)",null,549.08399999999995]
[null,"Current general CPI to adjust the productivity costs for inflation (default: 2023)",null,304.702]

{"sheet":"Output","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"cut":false,"hidden":false,"merged":[[8,1,11,6],[13,1,16,6],[2,1,4,3],[2,4,4,6]]}
[null,{"$f":"IF('User input'!D3 <>\"\",_xlfn.CONCAT(\"STI Program Benefits: \", 'User input'!D3),\"Benefits of STD programs\")","v":"Benefits of STD programs"}]
[]
[null,"Estimated total lifetime costs saved:",null,null,{"$f":"IFERROR(TEXT(J4+J11, \"$###,###\" ), \"\")","v":"$"},null,null,null,null,"Costs saved","Costs lower bound","Costs upper bound","Outcomes averted","Lower bound","Upper bound"]
[null,null,null,null,null,null,null,null,"Direct medical costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the patients treated ",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Congenital syphilis averted",0,0,0,0,0,0]
[null,"Interpretation ",null,null,null,null,null,null,"Sequalae averted in patients treated",0,0,0,0,0,0]
[null,{"$f":"IF(SUM(costs_dataset!AD2:'costs_dataset'!AD38)>1,IFERROR(_xlfn.CONCAT(\"Your program saved \",TEXT(J$4+J$11,\"$###,###\"), \" including:\"),\"\"),\"\")","v":""},null,null,null,null,null,null,"Benefits to the population",0,0,0,0,0,0]
[null,{"$f":"IF(SUM(costs_dataset!AD2:'costs_dataset'!AD38)>1,_xlfn.CONCAT(IF(J$4<>0,_xlfn.CONCAT(TEXT(J$4, \"$###,###\" ), \" (range: \", TEXT(K4, \"$###,###\" ), \", \", TEXT(L4, \"$###,####\" ), \") lifetime treatment costs\"),\"\"), IF(J$11<>0,_xlfn.CONCAT(\" and \", TEXT(J$11, \"$###,###\" ), \" (range: \", TEXT(K$11, \"$###,###\" ), \", \", TEXT(L$11, \"$###,####\" ), \") productivity costs due to patients' time lost.\"),\"\")),\"\")","v":""},null,null,null,null,null,null,"HIV infections averted",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"STI infections averted",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Productivity costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the patients treated ",0,0,0,0,0,0]
[null,{"$f":"IF(SUM(costs_dataset!AA2:'costs_dataset'!AA38)>1,IFERROR(_xlfn.CONCAT(\"Your program averted \", TEXT(M$4, \"###,###\"), \" outcomes including:\"),\"\"),\"\")","v":""},null,null,null,null,null,null,"Congenital syphilis averted",0,0,0,0,0,0]
[null,{"$f":"_xlfn.CONCAT(IF(N$6>1,_xlfn.CONCAT(TEXT(M$6,\"###,###\"),\" (range: \", TEXT(N$6, \"###,###\" ), \", \", TEXT(O$6, \"###,####\" ),\") congenital syphilis cases averted, and \", \"\"),\" \"),IF(N$7>1,_xlfn.CONCAT(TEXT(M$7,\"###,###\"),\" (range: \", TEXT(N$7, \"###,###\" ), \", \", TEXT(O$7, \"###,####\" ),\") cases of sequelae in patients treated, and \",\"\"),\"\"),IF(N$8>1, _xlfn.CONCAT(TEXT(M$8, \"###,###\" ), \" (range: \", TEXT(N$8, \"###,###\" ), \", \", TEXT(O$8, \"###,####\" ), \") infections averted in the population.\"),\"\"))","v":" "},null,null,null,null,null,null,"Sequalae averted in patients treated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the population",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"HIV infections averted",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"STI infections averted",0,0,0,0,0,0]

{"sheet":"Edit output here","index":3,"n_rows":18,"n_cols":15,"rows_kept":18,"cut":false,"hidden":false,"merged":[[28,16,29,19],[3,16,5,19]]}
[null,"Advanced options and tables/charts to copy into other applications (e.g., Word documents, PowerPoint presentations)"]
[null,"!!!! Do NOT edit charts in the spreadsheet or add/delete columns to the table. To place a chart in another application, use the \"copy\" feature (not the \"cut\" feature) and paste it into a PowerPoint or Word document for editing. "]
[]
[null,null,null,null,null,null,null,null,null,"Costs saved","Costs lower bound","Costs upper bound","Outcomes averted","Lower bound","Upper bound"]
[null,null,null,null,null,null,null,null,"Direct medical costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the patients treated ",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Congenital syphilis averted",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Sequalae averted in patients treated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the population",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"HIV infections",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"STI infections",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Productivity costs",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the patients treated ",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Congenital syphilis averted",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Sequalae averted in patients treated",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Benefits to the population",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"HIV infections",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"STI infections",0,0,0,0,0,0]

{"sheet":"Interpretation guide","index":4,"n_rows":1,"n_cols":2,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,"Interpretation guide"]

{"sheet":"costs_dataset","index":5,"n_rows":75,"n_cols":100,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
["Sim","Current year  CPI ","Base year CPI (2023)","Cost description","Type of benefit","Type of cost","Population treated","STD program","Infection averted","Base cost","Lower base cost","Upper base cost","Model inputs","Current cost","lower current cost","upper current cost","Parameter 1","lower param 1","upper param 1","Parameter 2","Lower param 2 ","Upper param 2","Parameter 3","Lower param 3","Upper param 3","Blank.  Columns AA through AF were originally filled in with VBA code but now are calculated on this worksheet","lower cases","upper cases","Cases","lower final cost","upper final cost","Final cost","GT",null,"lower cases","upper cases","Cases","lower final cost","upper final cost","Final cost","GT",null,"Joint probability (base)","Joint Probability (low)","Joint probability (high)","Joint Probability (SE)","joint probability lognormal parameter mu","joint probability lognormal parameter sigma",null,"Cost (base)","Cost (low)","Cost (high)","Cost (SE)"," cost lognormal parameter mu","cost lognormal parameter sigma",null,"cases (base)","cases (low)","cases (high)",null,"Total cost lognormal parameter mu","Total cost lognormal parameter sigma","Total costs (base)","Total costs (low)","Total costs (high)",null,"normal backup\ncases base","normal backup cases low","normal backup cases high",null,"normal backup cost per case base","normal backup cost per case low","normal backup cost per case high",null,"normal backup total costs base","normal backup total costs low","normal backup total costs high",null,"Error cases low","Error cases high","Error costs low","Error cost low","Error total cost low","Error total cost high","Errors",null,"lower cases","upper cases","Cases","lower final cost","upper final cost","Final cost",null,null,"Model inputs\n(base)","Model inputs\n(low)","Model inputs\n(high)","Model inputs\n(SE)","model inputs lognormal parameter mu","model inputs lognormal parameter sigma"]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Female","Chlamydia treatment","PID prevented",{"$f":"Model_inputs_new!G$115","v":2703},{"$f":"Model_inputs_new!H$115","v":2107},{"$f":"Model_inputs_new!I$115","v":4051},null,{"$f":"J2*(B2/C2)","v":2703},{"$f":"K2*(B2/C2)","v":2107},{"$f":"L2*(B2/C2)","v":4051},{"$f":"Model_inputs_new!G$54","v":0.06},{"$f":"Model_inputs_new!H$54","v":0.01},{"$f":"Model_inputs_new!I$54","v":0.12},{"$f":"1-Model_inputs_new!G105","v":0.95799999999999996},{"$f":"1-Model_inputs_new!I105","v":0.93799999999999994},{"$f":"1-Model_inputs_new!H105","v":0.97599999999999998},{"$f":"Model_inputs_new!G62","v":0.8},{"$f":"Model_inputs_new!H62","v":0.68},{"$f":"Model_inputs_new!I62","v":0.86},null,{"$f":"AI2","v":0},{"$f":"AJ2","v":0},0,0,0,0,"Total",null,{"$f":"CI2","v":0},{"$f":"CJ2","v":0},0,0,0,0,null,null,{"$f":"Q2*T2*W2*CQ2","v":0},{"$f":"R2*U2*X2*CR2","v":0},0,{"$f":"(AS2-AR2)/(2*1.96)","v":0},{"$f":"LN(AQ2) - 0.5*LN(1 + ((AT2*AT2) / (AQ2*AQ2)))","v":{"$error":"#NUM!"}},{"$f":" POWER(LN(1 + ((AT2*AT2) / (AQ2*AQ2))),0.5)","v":{"$error":"#DIV/0!"}},null,{"$f":"N2","v":2703},{"$f":"O2","v":2107},4051,{"$f":"(AZ2-AY2)/(2*1.96)","v":495.91836734693879},{"$f":"IFERROR(LN(AX2) - 0.5*LN(1 + ((BA2*BA2) / (AX2*AX2))),0)","v":7.8855640635494053},{"$f":" IFERROR(POWER(LN(1 + ((BA2*BA2) / (AX2*AX2))),0.5),0)","v":0.18195319577870855},null,{"$f":"AQ2","v":0},{"$f":"_xlfn.LOGNORM.INV(0.25,$AU2,$AV2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.LOGNORM.INV(0.75,$AU2,$AV2)","v":{"$error":"#NUM!"}},null,{"$f":"AU2+BB2","v":{"$error":"#NUM!"}},{"$f":"SQRT((AV2*AV2)+(BC2*BC2))","v":{"$error":"#DIV/0!"}},{"$f":"AX2*BE2","v":0},{"$f":"_xlfn.LOGNORM.INV(0.25,$BI2,$BJ2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.LOGNORM.INV(0.75,$BI2,$BJ2)","v":{"$error":"#NUM!"}},null,{"$f":"AQ2","v":0},{"$f":"MAX(0,IFERROR(_xlfn.NORM.INV(0.25,$AQ2,$AT2),AVERAGE(AQ2,AR2)))","v":0},{"$f":"IFERROR(_xlfn.NORM.INV(0.75,$AQ2,$AT2),AVERAGE(AQ2,AS2))","v":0},null,{"$f":"AX2","v":2703},{"$f":"IFERROR(_xlfn.NORM.INV(0.25,$AX2,$BA2),AVERAGE(AX2,AY2))","v":2368.5081442905143},{"$f":"IFERROR(_xlfn.NORM.INV(0.75,$AX2,$BA2),AVERAGE(AX2,AZ2))","v":3037.4918557094857},null,{"$f":"BO2*BS2","v":0},{"$f":"BP2*BT2","v":0},{"$f":"BQ2*BU2","v":0},null,{"$f":"IFERROR(IF(BE2<BF2,1,0),1)","v":1},{"$f":"IFERROR(IF(BE2>BG2,1,0),1)","v":1},{"$f":"IFERROR(IF(AX2<AY2,1,0),1)","v":0},{"$f":"IFERROR(IF(AX2>AZ2,1,0),1)","v":0},{"$f":"IFERROR(IF(BK2<BL2,1,0),1)","v":1},{"$f":"IFERROR(IF(BK2>BM2,1,0),1)","v":1},{"$f":"IFERROR(IF(SUM(CA2:CF2)=0,0,1),1)","v":1},null,{"$f":"IF($CG2=0,BF2, BP2)","v":0},{"$f":"IF($CG2=0,BG2, BQ2)","v":0},{"$f":"IF($CG2=0,BE2, BO2)","v":0},{"$f":"IF($CG2=0,BL2, BX2)","v":0},{"$f":"IF($CG2=0,BM2, BY2)","v":0},{"$f":"IF($CG2=0,BK2, BW2)","v":0},null,null,{"$f":"Model_inputs_new!C4","v":0},{"$f":"Model_inputs_new!D4","v":0},{"$f":"Model_inputs_new!E4","v":0},{"$f":"(CS2-CR2)/(2*1.96)","v":0},{"$f":"IFERROR(LN(CQ2) - 0.5*LN(1 + ((CT2*CT2) / (CQ2*CQ2))),0)","v":0},{"$f":" IFERROR(POWER(LN(1 + ((CT2*CT2) / (CQ2*CQ2))),0.5),0)","v":0}]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Male: Non-MSM","Chlamydia treatment","Epididymitis prevented",{"$f":"Model_inputs_new!G$116","v":413},{"$f":"Model_inputs_new!H$116","v":256},{"$f":"Model_inputs_new!I$116","v":571},null,413,256,571,{"$f":"Model_inputs_new!G$56","v":0.02},{"$f":"Model_inputs_new!H$56","v":0.01},{"$f":"Model_inputs_new!I$56","v":0.04},{"$f":"1-Model_inputs_new!G106","v":0.98899999999999999},{"$f":"1-Model_inputs_new!I106","v":0.97699999999999998},{"$f":"1-Model_inputs_new!H106","v":0.995},{"$f":"Model_inputs_new!G63","v":0.8},{"$f":"Model_inputs_new!H63","v":0.68},{"$f":"Model_inputs_new!I63","v":0.86},null,{"$f":"AI3","v":0},0,0,0,0,0,"Total",null,{"$f":"CI3","v":0},0,0,0,0,0,null,null,{"$f":"Q3*T3*W3*CQ3","v":0},{"$f":"R3*U3*X3*CR3","v":0},{"$f":"S3*V3*Y3*CS3","v":0},{"$f":"(AS3-AR3)/(2*1.96)","v":0},{"$f":"LN(AQ3) - 0.5*LN(1 + ((AT3*AT3) / (AQ3*AQ3)))","v":{"$error":"#NUM!"}},{"$f":" POWER(LN(1 + ((AT3*AT3) / (AQ3*AQ3))),0.5)","v":{"$error":"#DIV/0!"}},null,{"$f":"N3","v":413},256,571,{"$f":"(AZ3-AY3)/(2*1.96)","v":80.357142857142861},{"$f":"IFERROR(LN(AX3) - 0.5*LN(1 + ((BA3*BA3) / (AX3*AX3))),0)","v":6.0048684754581387},{"$f":" IFERROR(POWER(LN(1 + ((BA3*BA3) / (AX3*AX3))),0.5),0)","v":0.19276471410968413},null,{"$f":"AQ3","v":0},{"$f":"_xlfn.LOGNORM.INV(0.25,$AU3,$AV3)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.LOGNORM.INV(0.75,$AU3,$AV3)","v":{"$error":"#NUM!"}},null,{"$f":"AU3+BB3","v":{"$error":"#NUM!"}},{"$f":"SQRT((AV3*AV3)+(BC3*BC3))","v":{"$error":"#DIV/0!"}},{"$f":"AX3*BE3","v":0},{"$f":"_xlfn.LOGNORM.INV(0.25,$BI3,$BJ3)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.LOGNORM.INV(0.75,$BI3,$BJ3)","v":{"$error":"#NUM!"}},null,{"$f":"AQ3","v":0},{"$f":"MAX(0,IFERROR(_xlfn.NORM.INV(0.25,$AQ3,$AT3),AVERAGE(AQ3,AR3)))","v":0},{"$f":"IFERROR(_xlfn.NORM.INV(0.75,$AQ3,$AT3),AVERAGE(AQ3,AS3))","v":0},null,{"$f":"AX3","v":413},{"$f":"IFERROR(_xlfn.NORM.INV(0.25,$AX3,$BA3),AVERAGE(AX3,AY3))","v":358.79993078781484},{"$f":"IFERROR(_xlfn.NORM.INV(0.75,$AX3,$BA3),AVERAGE(AX3,AZ3))","v":467.20006921218516},null,{"$f":"BO3*BS3","v":0},{"$f":"BP3*BT3","v":0},{"$f":"BQ3*BU3","v":0},null,{"$f":"IFERROR(IF(BE3<BF3,1,0),1)","v":1},{"$f":"IFERROR(IF(BE3>BG3,1,0),1)","v":1},{"$f":"IFERROR(IF(AX3<AY3,1,0),1)","v":0},{"$f":"IFERROR(IF(AX3>AZ3,1,0),1)","v":0},{"$f":"IFERROR(IF(BK3<BL3,1,0),1)","v":1},{"$f":"IFERROR(IF(BK3>BM3,1,0),1)","v":1},{"$f":"IFERROR(IF(SUM(CA3:CF3)=0,0,1),1)","v":1},null,{"$f":"IF($CG3=0,BF3, BP3)","v":0},0,{"$f":"IF($CG3=0,BE3, BO3)","v":0},{"$f":"IF($CG3=0,BL3, BX3)","v":0},0,{"$f":"IF($CG3=0,BK3, BW3)","v":0},null,null,{"$f":"Model_inputs_new!C6","v":0},{"$f":"Model_inputs_new!D6","v":0},{"$f":"Model_inputs_new!E6","v":0},{"$f":"(CS3-CR3)/(2*1.96)","v":0},{"$f":"IFERROR(LN(CQ3) - 0.5*LN(1 + ((CT3*CT3) / (CQ3*CQ3))),0)","v":0},{"$f":" IFERROR(POWER(LN(1 + ((CT3*CT3) / (CQ3*CQ3))),0.5),0)","v":0}]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Male: MSM","Chlamydia treatment","Epididymitis prevented",{"$f":"Model_inputs_new!G$116","v":413},{"$f":"Model_inputs_new!H$116","v":256},{"$f":"Model_inputs_new!I$116","v":571},null,413,256,571,{"$f":"Model_inputs_new!G$56","v":0.02},{"$f":"Model_inputs_new!H$56","v":0.01},{"$f":"Model_inputs_new!I$56","v":0.04},{"$f":"1-Model_inputs_new!G107","v":0.98899999999999999},{"$f":"1-Model_inputs_new!I107","v":0.97699999999999998},{"$f":"1-Model_inputs_new!H107","v":0.995},{"$f":"Model_inputs_new!G64","v":0.8},{"$f":"Model_inputs_new!H64","v":0.68},{"$f":"Model_inputs_new!I64","v":0.86},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,413,256,571,80.357142857142861,6.0048684754581387,0.19276471410968413,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,413,358.79993078781484,467.20006921218516,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C8","v":0},{"$f":"Model_inputs_new!D8","v":0},{"$f":"Model_inputs_new!E8","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Female","Gonorrhea treatment","PID prevented",{"$f":"Model_inputs_new!G$115","v":2703},{"$f":"Model_inputs_new!H$115","v":2107},{"$f":"Model_inputs_new!I$115","v":4051},null,2703,2107,4051,{"$f":"Model_inputs_new!G$55","v":0.06},{"$f":"Model_inputs_new!H$55","v":0.01},{"$f":"Model_inputs_new!I$55","v":0.12},{"$f":"1-Model_inputs_new!G59","v":0.64600000000000002},{"$f":"1-Model_inputs_new!I59","v":0.6},{"$f":"1-Model_inputs_new!H59","v":0.74},{"$f":"Model_inputs_new!G62","v":0.8},{"$f":"Model_inputs_new!H62","v":0.68},{"$f":"Model_inputs_new!I62","v":0.86},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,2703,2107,4051,495.91836734693879,7.8855640635494053,0.18195319577870855,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,2703,2368.5081442905143,3037.4918557094857,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C10","v":0},{"$f":"Model_inputs_new!D10","v":0},{"$f":"Model_inputs_new!E10","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Male: Non-MSM","Gonorrhea treatment","Epididymitis prevented",{"$f":"Model_inputs_new!G$116","v":413},{"$f":"Model_inputs_new!H$116","v":256},{"$f":"Model_inputs_new!I$116","v":571},null,413,256,571,{"$f":"Model_inputs_new!G$56","v":0.02},{"$f":"Model_inputs_new!H$56","v":0.01},{"$f":"Model_inputs_new!I$56","v":0.04},{"$f":"1-Model_inputs_new!G60","v":0.76400000000000001},{"$f":"1-Model_inputs_new!I60","v":0.65},{"$f":"1-Model_inputs_new!H60","v":0.85},{"$f":"Model_inputs_new!G63","v":0.8},{"$f":"Model_inputs_new!H63","v":0.68},{"$f":"Model_inputs_new!I63","v":0.86},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,413,256,571,80.357142857142861,6.0048684754581387,0.19276471410968413,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,413,358.79993078781484,467.20006921218516,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C12","v":0},{"$f":"Model_inputs_new!D12","v":0},{"$f":"Model_inputs_new!E12","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Male: MSM","Gonorrhea treatment","Epididymitis prevented",{"$f":"Model_inputs_new!G$116","v":413},{"$f":"Model_inputs_new!H$116","v":256},{"$f":"Model_inputs_new!I$116","v":571},null,413,256,571,{"$f":"Model_inputs_new!G$56","v":0.02},{"$f":"Model_inputs_new!H$56","v":0.01},{"$f":"Model_inputs_new!I$56","v":0.04},{"$f":"1-Model_inputs_new!G61","v":0.76400000000000001},{"$f":"1-Model_inputs_new!I61","v":0.65},{"$f":"1-Model_inputs_new!H61","v":0.85},{"$f":"Model_inputs_new!G64","v":0.8},{"$f":"Model_inputs_new!H64","v":0.68},{"$f":"Model_inputs_new!I64","v":0.86},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,413,256,571,80.357142857142861,6.0048684754581387,0.19276471410968413,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,413,358.79993078781484,467.20006921218516,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C14","v":0},{"$f":"Model_inputs_new!D14","v":0},{"$f":"Model_inputs_new!E14","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Male: Non-MSM","Syphilis treatment","Syphilis sequelae prevented",{"$f":"Model_inputs_new!G$117","v":26826},{"$f":"Model_inputs_new!H$117","v":6170},{"$f":"Model_inputs_new!I$117","v":85843},null,26826,6170,85843,{"$f":"Model_inputs_new!G$58","v":1E-3},{"$f":"Model_inputs_new!H$58","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I$58","v":1.6000000000000001E-3},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,26826,6170,85843,20324.744897959183,9.9703056552677669,0.67352979176019789,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,26826,13117.16789097642,40534.832109023584,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C18","v":0},{"$f":"Model_inputs_new!D18","v":0},{"$f":"Model_inputs_new!E18","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Male: MSM","Syphilis treatment","Syphilis sequelae prevented",{"$f":"Model_inputs_new!G$117","v":26826},{"$f":"Model_inputs_new!H$117","v":6170},{"$f":"Model_inputs_new!I$117","v":85843},null,26826,6170,85843,{"$f":"Model_inputs_new!G$58","v":1E-3},{"$f":"Model_inputs_new!H$58","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I$58","v":1.6000000000000001E-3},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,26826,6170,85843,20324.744897959183,9.9703056552677669,0.67352979176019789,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,26826,13117.16789097642,40534.832109023584,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C20","v":0},{"$f":"Model_inputs_new!D20","v":0},{"$f":"Model_inputs_new!E20","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Sequalae averted in patients treated","Benefits to the patients treated ","Direct medical cost","Female","Syphilis treatment","Syphilis sequelae prevented",{"$f":"Model_inputs_new!G$117","v":26826},{"$f":"Model_inputs_new!H$117","v":6170},{"$f":"Model_inputs_new!I$117","v":85843},null,26826,6170,85843,{"$f":"Model_inputs_new!G$58","v":1E-3},{"$f":"Model_inputs_new!H$58","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I$58","v":1.6000000000000001E-3},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,26826,6170,85843,20324.744897959183,9.9703056552677669,0.67352979176019789,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,26826,13117.16789097642,40534.832109023584,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C16","v":0},{"$f":"Model_inputs_new!D16","v":0},{"$f":"Model_inputs_new!E16","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"Congenital syphilis averted","Benefits to the patients treated ","Direct medical cost","Female","Syphilis treatment","Congenital syphilis prevented",{"$f":"Model_inputs_new!G118","v":14573},{"$f":"Model_inputs_new!H118","v":8335},{"$f":"Model_inputs_new!I118","v":24514},null,14573,8335,24514,{"$f":"Model_inputs_new!G$65","v":0.5},{"$f":"Model_inputs_new!H$65","v":0.25},{"$f":"Model_inputs_new!I$65","v":0.75},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,14573,8335,24514,4127.2959183673474,9.548347639428151,0.27777019676540643,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,14573,11789.181207035099,17356.818792964899,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C25","v":0},{"$f":"Model_inputs_new!D25","v":0},{"$f":"Model_inputs_new!E25","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Male: Non-MSM","Chlamydia treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$126","v":189},{"$f":"Model_inputs_new!H$126","v":96},{"$f":"Model_inputs_new!I$126","v":337},null,{"$f":"J12*(B12/C12)","v":189},{"$f":"K12*(B12/C12)","v":96},{"$f":"L12*(B12/C12)","v":337},{"$f":"Model_inputs_new!G66","v":0.5},{"$f":"Model_inputs_new!H66","v":0.05},{"$f":"Model_inputs_new!I66","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,189,96,337,61.479591836734699,5.1914566849851091,0.31714454141458359,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,189,147.53264545988372,230.46735454011628,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C7","v":0},{"$f":"Model_inputs_new!D7","v":0},{"$f":"Model_inputs_new!E7","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Male: MSM","Chlamydia treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$119","v":51},{"$f":"Model_inputs_new!H$119","v":35},{"$f":"Model_inputs_new!I$119","v":68},null,51,35,68,{"$f":"Model_inputs_new!G67","v":0.5},{"$f":"Model_inputs_new!H67","v":0.05},{"$f":"Model_inputs_new!I67","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,51,35,68,8.4183673469387763,3.9183845292633173,0.16395794254020488,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,51,45.32189751110441,56.67810248889559,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C9","v":0},{"$f":"Model_inputs_new!D9","v":0},{"$f":"Model_inputs_new!E9","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Female","Chlamydia treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$126","v":189},{"$f":"Model_inputs_new!H$126","v":96},{"$f":"Model_inputs_new!I$126","v":337},null,189,96,337,{"$f":"Model_inputs_new!G68","v":0.5},{"$f":"Model_inputs_new!H68","v":0.05},{"$f":"Model_inputs_new!I68","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,189,96,337,61.479591836734699,5.1914566849851091,0.31714454141458359,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,189,147.53264545988372,230.46735454011628,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C5","v":0},{"$f":"Model_inputs_new!D5","v":0},{"$f":"Model_inputs_new!E5","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Male: Non-MSM","Gonorrhea treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$127","v":199},{"$f":"Model_inputs_new!H$127","v":78},{"$f":"Model_inputs_new!I$127","v":399},null,199,78,399,{"$f":"Model_inputs_new!G69","v":0.5},{"$f":"Model_inputs_new!H69","v":0.05},{"$f":"Model_inputs_new!I69","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,199,78,399,81.887755102040813,5.2150897122989308,0.39551261023022144,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,199,143.76754851710655,254.23245148289345,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C13","v":0},{"$f":"Model_inputs_new!D13","v":0},{"$f":"Model_inputs_new!E13","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Male: MSM","Gonorrhea treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$121","v":86},{"$f":"Model_inputs_new!H$121","v":40},{"$f":"Model_inputs_new!I$121","v":160},null,86,40,160,{"$f":"Model_inputs_new!G70","v":0.5},{"$f":"Model_inputs_new!H70","v":0.05},{"$f":"Model_inputs_new!I70","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,86,40,160,30.612244897959183,4.3946986128346506,0.34539450898604795,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,86,65.352354585834235,106.64764541416577,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C15","v":0},{"$f":"Model_inputs_new!D15","v":0},{"$f":"Model_inputs_new!E15","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Female","Gonorrhea treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$127","v":199},{"$f":"Model_inputs_new!H$127","v":78},{"$f":"Model_inputs_new!I$127","v":399},null,199,78,399,{"$f":"Model_inputs_new!G71","v":0.5},{"$f":"Model_inputs_new!H71","v":0.05},{"$f":"Model_inputs_new!I71","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,199,78,399,81.887755102040813,5.2150897122989308,0.39551261023022144,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,199,143.76754851710655,254.23245148289345,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C11","v":0},{"$f":"Model_inputs_new!D11","v":0},{"$f":"Model_inputs_new!E11","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Male: Non-MSM","Syphilis treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$123","v":1311},{"$f":"Model_inputs_new!H$123","v":803},{"$f":"Model_inputs_new!I$123","v":2076},null,1311,803,2076,{"$f":"Model_inputs_new!G72","v":0.5},{"$f":"Model_inputs_new!H72","v":0.05},{"$f":"Model_inputs_new!I72","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,1311,803,2076,324.74489795918367,7.1487703348669553,0.24402929699831094,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,1311,1091.962894898058,1530.037105101942,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C19","v":0},{"$f":"Model_inputs_new!D19","v":0},{"$f":"Model_inputs_new!E19","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Male: MSM","Syphilis treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$123","v":1311},{"$f":"Model_inputs_new!H$123","v":803},{"$f":"Model_inputs_new!I$123","v":2076},null,1311,803,2076,{"$f":"Model_inputs_new!G73","v":0.5},{"$f":"Model_inputs_new!H73","v":0.05},{"$f":"Model_inputs_new!I73","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,1311,803,2076,324.74489795918367,7.1487703348669553,0.24402929699831094,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,1311,1091.962894898058,1530.037105101942,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C21","v":0},{"$f":"Model_inputs_new!D21","v":0},{"$f":"Model_inputs_new!E21","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"STI infections","Benefits to the population","Direct medical cost","Female","Syphilis treatment","Secondary STD prevented",{"$f":"Model_inputs_new!G$124","v":1311},{"$f":"Model_inputs_new!H$124","v":803},{"$f":"Model_inputs_new!I$124","v":2076},null,1311,803,2076,{"$f":"Model_inputs_new!G74","v":0.5},{"$f":"Model_inputs_new!H74","v":0.05},{"$f":"Model_inputs_new!I74","v":0.95},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,1311,803,2076,324.74489795918367,7.1487703348669553,0.24402929699831094,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,1311,1091.962894898058,1530.037105101942,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C17","v":0},{"$f":"Model_inputs_new!D17","v":0},{"$f":"Model_inputs_new!E17","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: Non-MSM","Chlamydia treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G75","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H75","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I75","v":4.1799999999999997E-4},{"$f":"Q12+Model_inputs_new!G$52","v":0.75},{"$f":"R12+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S12+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C7","v":0},{"$f":"Model_inputs_new!D7","v":0},{"$f":"Model_inputs_new!E7","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: MSM","Chlamydia treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G76","v":4.3899999999999998E-3},{"$f":"Model_inputs_new!H76","v":2.6410000000000001E-3},{"$f":"Model_inputs_new!I76","v":6.574E-3},{"$f":"Q13+Model_inputs_new!G$52","v":0.75},{"$f":"R13+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S13+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C9","v":0},{"$f":"Model_inputs_new!D9","v":0},{"$f":"Model_inputs_new!E9","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Female","Chlamydia treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G77","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H77","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I77","v":4.1799999999999997E-4},{"$f":"Q14+Model_inputs_new!G$52","v":0.75},{"$f":"R14+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S14+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C5","v":0},{"$f":"Model_inputs_new!D5","v":0},{"$f":"Model_inputs_new!E5","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: Non-MSM","Gonorrhea treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G78","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H78","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I78","v":4.1799999999999997E-4},{"$f":"Q15+Model_inputs_new!G$52","v":0.75},{"$f":"R15+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S15+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C13","v":0},{"$f":"Model_inputs_new!D13","v":0},{"$f":"Model_inputs_new!E13","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: MSM","Gonorrhea treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G79","v":4.3899999999999998E-3},{"$f":"Model_inputs_new!H79","v":2.6410000000000001E-3},{"$f":"Model_inputs_new!I79","v":6.574E-3},{"$f":"Q16+Model_inputs_new!G$52","v":0.75},{"$f":"R16+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S16+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C15","v":0},{"$f":"Model_inputs_new!D15","v":0},{"$f":"Model_inputs_new!E15","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Female","Gonorrhea treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G80","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H80","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I80","v":4.1799999999999997E-4},{"$f":"Q17+Model_inputs_new!G$52","v":0.75},{"$f":"R17+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S17+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C11","v":0},{"$f":"Model_inputs_new!D11","v":0},{"$f":"Model_inputs_new!E11","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: Non-MSM","Syphilis treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G81","v":4.62E-3},{"$f":"Model_inputs_new!H81","v":4.6200000000000001E-4},{"$f":"Model_inputs_new!I81","v":8.7779999999999993E-3},{"$f":"Q18+Model_inputs_new!G$52","v":0.75},{"$f":"R18+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S18+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C19","v":0},{"$f":"Model_inputs_new!D19","v":0},{"$f":"Model_inputs_new!E19","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: MSM","Syphilis treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G82","v":4.62E-3},{"$f":"Model_inputs_new!H82","v":4.6200000000000001E-4},{"$f":"Model_inputs_new!I82","v":8.7779999999999993E-3},{"$f":"Q19+Model_inputs_new!G$52","v":0.75},{"$f":"R19+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S19+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C21","v":0},{"$f":"Model_inputs_new!D21","v":0},{"$f":"Model_inputs_new!E21","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Female","Syphilis treatment","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G83","v":4.62E-3},{"$f":"Model_inputs_new!H83","v":4.6200000000000001E-4},{"$f":"Model_inputs_new!I83","v":8.7779999999999993E-3},{"$f":"Q20+Model_inputs_new!G$52","v":0.75},{"$f":"R20+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S20+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C17","v":0},{"$f":"Model_inputs_new!D17","v":0},{"$f":"Model_inputs_new!E17","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: Non-MSM","HIV linkage to care","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G84","v":1.0999999999999999E-2},{"$f":"Model_inputs_new!H84","v":8.0000000000000002E-3},{"$f":"Model_inputs_new!I84","v":1.9E-2},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C23","v":0},{"$f":"Model_inputs_new!D23","v":0},{"$f":"Model_inputs_new!E23","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: MSM","HIV linkage to care","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G85","v":1.0999999999999999E-2},{"$f":"Model_inputs_new!H85","v":8.0000000000000002E-3},{"$f":"Model_inputs_new!I85","v":1.9E-2},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C24","v":0},{"$f":"Model_inputs_new!D24","v":0},{"$f":"Model_inputs_new!E24","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Female","HIV linkage to care","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G86","v":1.0999999999999999E-2},{"$f":"Model_inputs_new!H86","v":8.0000000000000002E-3},{"$f":"Model_inputs_new!I86","v":1.9E-2},1,1,1,1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C22","v":0},{"$f":"Model_inputs_new!D22","v":0},{"$f":"Model_inputs_new!E22","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Female","PrEP referral","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,{"$f":"J33*(B33/C33)","v":463013},{"$f":"K33*(B33/C33)","v":359595},{"$f":"L33*(B33/C33)","v":539865},{"$f":"Model_inputs_new!G87","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H87","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I87","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},{"$f":"Model_inputs_new!G90","v":4.9000000000000002E-2},{"$f":"Model_inputs_new!H90","v":2.4E-2},{"$f":"Model_inputs_new!I90","v":0.20699999999999999},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C26","v":0},{"$f":"Model_inputs_new!D26","v":0},{"$f":"Model_inputs_new!E26","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: Non-MSM","PrEP referral","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G88","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H88","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I88","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},{"$f":"Model_inputs_new!G91","v":4.9000000000000002E-2},{"$f":"Model_inputs_new!H91","v":2.4E-2},{"$f":"Model_inputs_new!I91","v":0.20699999999999999},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C27","v":0},{"$f":"Model_inputs_new!D27","v":0},{"$f":"Model_inputs_new!E27","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: MSM","PrEP referral","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G89","v":5.8599999999999998E-3},{"$f":"Model_inputs_new!H89","v":3.9500000000000004E-3},{"$f":"Model_inputs_new!I89","v":0.04},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},{"$f":"Model_inputs_new!G92","v":4.9000000000000002E-2},{"$f":"Model_inputs_new!H92","v":2.4E-2},{"$f":"Model_inputs_new!I92","v":0.20699999999999999},null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C28","v":0},{"$f":"Model_inputs_new!D28","v":0},{"$f":"Model_inputs_new!E28","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Female","PrEP provision","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G87","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H87","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I87","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C29","v":0},{"$f":"Model_inputs_new!D29","v":0},{"$f":"Model_inputs_new!E29","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: Non-MSM","PrEP provision","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G88","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H88","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I88","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C30","v":0},{"$f":"Model_inputs_new!D30","v":0},{"$f":"Model_inputs_new!E30","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$45","v":549.08399999999995},549.08399999999995,"HIV infections","Benefits to the population","Direct medical cost","Male: MSM","PrEP provision","HIV prevented",{"$f":"Model_inputs_new!G$125","v":463013},{"$f":"Model_inputs_new!H$125","v":359595},{"$f":"Model_inputs_new!I$125","v":539865},null,463013,359595,539865,{"$f":"Model_inputs_new!G89","v":5.8599999999999998E-3},{"$f":"Model_inputs_new!H89","v":3.9500000000000004E-3},{"$f":"Model_inputs_new!I89","v":0.04},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},1,1,1,null,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,463013,359595,539865,45987.244897959186,13.040602178724264,9.9078067237047096E-2,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,463013,431995.07467656943,494030.92532343057,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C31","v":0},{"$f":"Model_inputs_new!D31","v":0},{"$f":"Model_inputs_new!E31","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Female","Chlamydia treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$136","v":2173},{"$f":"Model_inputs_new!H$136","v":819},{"$f":"Model_inputs_new!I$136","v":4499},null,2173,819,4499,{"$f":"Q2","v":0.06},{"$f":"R2","v":0.01},0.12,0.95799999999999996,0.93799999999999994,0.97599999999999998,0.8,0.68,0.86,null,null,null,null,{"$f":"AL39","v":0},0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,2173,819,4499,938.77551020408168,7.5983012104908489,0.41367322796037975,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,2173,1539.8055406322496,2806.1944593677504,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C4","v":0},{"$f":"Model_inputs_new!D4","v":0},{"$f":"Model_inputs_new!E4","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Male: Non-MSM","Chlamydia treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$137","v":710},{"$f":"Model_inputs_new!H$137","v":268},{"$f":"Model_inputs_new!I$137","v":1470},null,710,268,1470,{"$f":"Q3","v":0.02},0.01,0.04,0.98899999999999999,0.97699999999999998,0.995,0.8,0.68,0.86,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,710,268,1470,306.63265306122452,6.4797536032405683,0.41354894944805137,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,710,503.17941843477286,916.82058156522714,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C6","v":0},{"$f":"Model_inputs_new!D6","v":0},{"$f":"Model_inputs_new!E6","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Male: MSM","Chlamydia treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$137","v":710},{"$f":"Model_inputs_new!H$137","v":268},{"$f":"Model_inputs_new!I$137","v":1470},null,710,268,1470,0.02,0.01,0.04,0.98899999999999999,0.97699999999999998,0.995,0.8,0.68,0.86,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,710,268,1470,306.63265306122452,6.4797536032405683,0.41354894944805137,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,710,503.17941843477286,916.82058156522714,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C8","v":0},{"$f":"Model_inputs_new!D8","v":0},{"$f":"Model_inputs_new!E8","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Female","Gonorrhea treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$136","v":2173},{"$f":"Model_inputs_new!H$136","v":819},{"$f":"Model_inputs_new!I$136","v":4499},null,2173,819,4499,0.06,0.01,0.12,0.64600000000000002,0.6,0.74,0.8,0.68,0.86,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,2173,819,4499,938.77551020408168,7.5983012104908489,0.41367322796037975,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,2173,1539.8055406322496,2806.1944593677504,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C10","v":0},{"$f":"Model_inputs_new!D10","v":0},{"$f":"Model_inputs_new!E10","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Male: Non-MSM","Gonorrhea treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$137","v":710},{"$f":"Model_inputs_new!H$137","v":268},{"$f":"Model_inputs_new!I$137","v":1470},null,710,268,1470,0.02,0.01,0.04,0.76400000000000001,0.65,0.85,0.8,0.68,0.86,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,710,268,1470,306.63265306122452,6.4797536032405683,0.41354894944805137,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,710,503.17941843477286,916.82058156522714,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C12","v":0},{"$f":"Model_inputs_new!D12","v":0},{"$f":"Model_inputs_new!E12","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Male: MSM","Gonorrhea treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$137","v":710},{"$f":"Model_inputs_new!H$137","v":268},{"$f":"Model_inputs_new!I$137","v":1470},null,710,268,1470,0.02,0.01,0.04,0.76400000000000001,0.65,0.85,0.8,0.68,0.86,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,710,268,1470,306.63265306122452,6.4797536032405683,0.41354894944805137,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,710,503.17941843477286,916.82058156522714,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C14","v":0},{"$f":"Model_inputs_new!D14","v":0},{"$f":"Model_inputs_new!E14","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Male: Non-MSM","Syphilis treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$138","v":206270},{"$f":"Model_inputs_new!H$138","v":123762},{"$f":"Model_inputs_new!I$138","v":342408},null,{"$f":"J45*(B45/C45)","v":206270},{"$f":"K45*(B45/C45)","v":123762},{"$f":"L45*(B45/C45)","v":342408},{"$f":"Model_inputs_new!G$58","v":1E-3},{"$f":"Model_inputs_new!H$58","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I$58","v":1.6000000000000001E-3},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,206270,123762,342408,55777.040816326531,12.20165591703665,0.26565147150350621,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,206270,168648.95767311926,243891.04232688074,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C18","v":0},{"$f":"Model_inputs_new!D18","v":0},{"$f":"Model_inputs_new!E18","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Male: MSM","Syphilis treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$138","v":206270},{"$f":"Model_inputs_new!H$138","v":123762},{"$f":"Model_inputs_new!I$138","v":342408},null,206270,123762,342408,{"$f":"Model_inputs_new!G$58","v":1E-3},{"$f":"Model_inputs_new!H$58","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I$58","v":1.6000000000000001E-3},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,206270,123762,342408,55777.040816326531,12.20165591703665,0.26565147150350621,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,206270,168648.95767311926,243891.04232688074,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C20","v":0},{"$f":"Model_inputs_new!D20","v":0},{"$f":"Model_inputs_new!E20","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Sequalae averted in patients treated","Benefits to the patients treated ","Productivity cost","Female","Syphilis treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$138","v":206270},{"$f":"Model_inputs_new!H$138","v":123762},{"$f":"Model_inputs_new!I$138","v":342408},null,206270,123762,342408,{"$f":"Model_inputs_new!G$58","v":1E-3},{"$f":"Model_inputs_new!H$58","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I$58","v":1.6000000000000001E-3},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,206270,123762,342408,55777.040816326531,12.20165591703665,0.26565147150350621,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,206270,168648.95767311926,243891.04232688074,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C16","v":0},{"$f":"Model_inputs_new!D16","v":0},{"$f":"Model_inputs_new!E16","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"Congenital syphilis averted","Benefits to the patients treated ","Productivity cost","Female","Syphilis treatment","Congenital syphilis lost productivity prevented",{"$f":"Model_inputs_new!G139","v":91321},{"$f":"Model_inputs_new!H139","v":45661},{"$f":"Model_inputs_new!I139","v":136982},null,91321,45661,136982,{"$f":"Model_inputs_new!G$65","v":0.5},{"$f":"Model_inputs_new!H$65","v":0.25},{"$f":"Model_inputs_new!I$65","v":0.75},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,91321,45661,136982,23296.173469387755,11.390612478529567,0.2510919057155438,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,91321,75607.969776108061,107034.03022389194,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C25","v":0},{"$f":"Model_inputs_new!D25","v":0},{"$f":"Model_inputs_new!E25","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Male: Non-MSM","Chlamydia treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$147","v":131},{"$f":"Model_inputs_new!H$147","v":46},{"$f":"Model_inputs_new!I$147","v":310},null,{"$f":"J49*(B49/C49)","v":131},{"$f":"K49*(B49/C49)","v":46},{"$f":"L49*(B49/C49)","v":310},{"$f":"Model_inputs_new!G66","v":0.5},{"$f":"Model_inputs_new!H66","v":0.05},{"$f":"Model_inputs_new!I66","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,131,46,310,67.34693877551021,4.7579389895957416,0.48426920943914931,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,131,85.575180088835296,176.42481991116472,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C7","v":0},{"$f":"Model_inputs_new!D7","v":0},{"$f":"Model_inputs_new!E7","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Male: MSM","Chlamydia treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$140","v":28},{"$f":"Model_inputs_new!H$140","v":14},{"$f":"Model_inputs_new!I$140","v":50},null,28,14,50,{"$f":"Model_inputs_new!G67","v":0.5},{"$f":"Model_inputs_new!H67","v":0.05},{"$f":"Model_inputs_new!I67","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,28,14,50,9.183673469387756,3.281117430373174,0.31964692960211538,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,28,21.805706375750269,34.194293624249731,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C9","v":0},{"$f":"Model_inputs_new!D9","v":0},{"$f":"Model_inputs_new!E9","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Female","Chlamydia treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$147","v":131},{"$f":"Model_inputs_new!H$147","v":46},{"$f":"Model_inputs_new!I$147","v":310},null,131,46,310,{"$f":"Model_inputs_new!G68","v":0.5},{"$f":"Model_inputs_new!H68","v":0.05},{"$f":"Model_inputs_new!I68","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,131,46,310,67.34693877551021,4.7579389895957416,0.48426920943914931,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,131,85.575180088835296,176.42481991116472,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C5","v":0},{"$f":"Model_inputs_new!D5","v":0},{"$f":"Model_inputs_new!E5","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Male: Non-MSM","Gonorrhea treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$148","v":139},{"$f":"Model_inputs_new!H$148","v":41},{"$f":"Model_inputs_new!I$148","v":345},null,139,41,345,{"$f":"Model_inputs_new!G69","v":0.5},{"$f":"Model_inputs_new!H69","v":0.05},{"$f":"Model_inputs_new!I69","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,139,41,345,77.551020408163268,4.7989736345051686,0.52057717703626349,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,139,86.692631617446708,191.30736838255331,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C13","v":0},{"$f":"Model_inputs_new!D13","v":0},{"$f":"Model_inputs_new!E13","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Male: MSM","Gonorrhea treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$142","v":37},{"$f":"Model_inputs_new!H$142","v":17},{"$f":"Model_inputs_new!I$142","v":72},null,37,17,72,{"$f":"Model_inputs_new!G70","v":0.5},{"$f":"Model_inputs_new!H70","v":0.05},{"$f":"Model_inputs_new!I70","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,37,17,72,14.030612244897959,3.5437412019762027,0.36654252323031089,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,37,27.536495851840687,46.463504148159316,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C15","v":0},{"$f":"Model_inputs_new!D15","v":0},{"$f":"Model_inputs_new!E15","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Female","Gonorrhea treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$148","v":139},{"$f":"Model_inputs_new!H$148","v":41},{"$f":"Model_inputs_new!I$148","v":345},null,139,41,345,{"$f":"Model_inputs_new!G71","v":0.5},{"$f":"Model_inputs_new!H71","v":0.05},{"$f":"Model_inputs_new!I71","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,139,41,345,77.551020408163268,4.7989736345051686,0.52057717703626349,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,139,86.692631617446708,191.30736838255331,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C11","v":0},{"$f":"Model_inputs_new!D11","v":0},{"$f":"Model_inputs_new!E11","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Male: Non-MSM","Syphilis treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$144","v":411},{"$f":"Model_inputs_new!H$144","v":176},{"$f":"Model_inputs_new!I$144","v":1004},null,411,176,1004,{"$f":"Model_inputs_new!G72","v":0.5},{"$f":"Model_inputs_new!H72","v":0.05},{"$f":"Model_inputs_new!I72","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,411,176,1004,211.22448979591837,5.90140423283695,0.48412597876851066,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,411,268.53124664225618,553.46875335774382,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C19","v":0},{"$f":"Model_inputs_new!D19","v":0},{"$f":"Model_inputs_new!E19","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Male: MSM","Syphilis treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$144","v":411},{"$f":"Model_inputs_new!H$144","v":176},{"$f":"Model_inputs_new!I$144","v":1004},null,411,176,1004,{"$f":"Model_inputs_new!G73","v":0.5},{"$f":"Model_inputs_new!H73","v":0.05},{"$f":"Model_inputs_new!I73","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,411,176,1004,211.22448979591837,5.90140423283695,0.48412597876851066,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,411,268.53124664225618,553.46875335774382,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C21","v":0},{"$f":"Model_inputs_new!D21","v":0},{"$f":"Model_inputs_new!E21","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"STI infections","Benefits to the population","Productivity cost","Female","Syphilis treatment","STD lost productivity prevented",{"$f":"Model_inputs_new!G$145","v":411},{"$f":"Model_inputs_new!H$145","v":176},{"$f":"Model_inputs_new!I$145","v":1004},null,411,176,1004,{"$f":"Model_inputs_new!G74","v":0.5},{"$f":"Model_inputs_new!H74","v":0.05},{"$f":"Model_inputs_new!I74","v":0.95},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,411,176,1004,211.22448979591837,5.90140423283695,0.48412597876851066,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,411,268.53124664225618,553.46875335774382,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C17","v":0},{"$f":"Model_inputs_new!D17","v":0},{"$f":"Model_inputs_new!E17","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Female","Chlamydia treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G77","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H77","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I77","v":4.1799999999999997E-4},{"$f":"Q51+Model_inputs_new!G$52","v":0.75},{"$f":"R51+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S51+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,{"$f":"CI58","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C5","v":0},{"$f":"Model_inputs_new!D5","v":0},{"$f":"Model_inputs_new!E5","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: Non-MSM","Chlamydia treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G75","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H75","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I75","v":4.1799999999999997E-4},{"$f":"Q49+Model_inputs_new!G$52","v":0.75},{"$f":"R49+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S49+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C7","v":0},{"$f":"Model_inputs_new!D7","v":0},{"$f":"Model_inputs_new!E7","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: MSM","Chlamydia treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G76","v":4.3899999999999998E-3},{"$f":"Model_inputs_new!H76","v":2.6410000000000001E-3},{"$f":"Model_inputs_new!I76","v":6.574E-3},{"$f":"Q50+Model_inputs_new!G$52","v":0.75},{"$f":"R50+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S50+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C9","v":0},{"$f":"Model_inputs_new!D9","v":0},{"$f":"Model_inputs_new!E9","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Female","Gonorrhea treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G80","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H80","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I80","v":4.1799999999999997E-4},{"$f":"Q54+Model_inputs_new!G$52","v":0.75},{"$f":"R54+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S54+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C11","v":0},{"$f":"Model_inputs_new!D11","v":0},{"$f":"Model_inputs_new!E11","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: Non-MSM","Gonorrhea treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G78","v":2.2000000000000001E-4},{"$f":"Model_inputs_new!H78","v":2.2000000000000003E-5},{"$f":"Model_inputs_new!I78","v":4.1799999999999997E-4},{"$f":"Q52+Model_inputs_new!G$52","v":0.75},{"$f":"R52+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S52+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C13","v":0},{"$f":"Model_inputs_new!D13","v":0},{"$f":"Model_inputs_new!E13","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: MSM","Gonorrhea treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G79","v":4.3899999999999998E-3},{"$f":"Model_inputs_new!H79","v":2.6410000000000001E-3},{"$f":"Model_inputs_new!I79","v":6.574E-3},{"$f":"Q53+Model_inputs_new!G$52","v":0.75},{"$f":"R53+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S53+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C15","v":0},{"$f":"Model_inputs_new!D15","v":0},{"$f":"Model_inputs_new!E15","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: Non-MSM","Syphilis treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G81","v":4.62E-3},{"$f":"Model_inputs_new!H81","v":4.6200000000000001E-4},{"$f":"Model_inputs_new!I81","v":8.7779999999999993E-3},{"$f":"Q55+Model_inputs_new!G$52","v":0.75},{"$f":"R55+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S55+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C19","v":0},{"$f":"Model_inputs_new!D19","v":0},{"$f":"Model_inputs_new!E19","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: MSM","Syphilis treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G82","v":4.62E-3},{"$f":"Model_inputs_new!H82","v":4.6200000000000001E-4},{"$f":"Model_inputs_new!I82","v":8.7779999999999993E-3},{"$f":"Q56+Model_inputs_new!G$52","v":0.75},{"$f":"R56+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S56+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C21","v":0},{"$f":"Model_inputs_new!D21","v":0},{"$f":"Model_inputs_new!E21","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Female","Syphilis treatment","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G83","v":4.62E-3},{"$f":"Model_inputs_new!H83","v":4.6200000000000001E-4},{"$f":"Model_inputs_new!I83","v":8.7779999999999993E-3},{"$f":"Q57+Model_inputs_new!G$52","v":0.75},{"$f":"R57+Model_inputs_new!H$52","v":7.5000000000000011E-2},{"$f":"S57+Model_inputs_new!I$52","v":1.4249999999999998},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C17","v":0},{"$f":"Model_inputs_new!D17","v":0},{"$f":"Model_inputs_new!E17","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: Non-MSM","HIV linkage to care","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,{"$f":"J67*(B67/C67)","v":87458},{"$f":"K67*(B67/C67)","v":17387},{"$f":"L67*(B67/C67)","v":148158},{"$f":"Model_inputs_new!G84","v":1.0999999999999999E-2},{"$f":"Model_inputs_new!H84","v":8.0000000000000002E-3},{"$f":"Model_inputs_new!I84","v":1.9E-2},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,{"$f":"Q67*T67*W67*CQ67","v":0},{"$f":"R67*U67*X67*CR67","v":0},{"$f":"S67*V67*Y67*CS67","v":0},{"$f":"(AS67-AR67)/(2*1.96)","v":0},{"$f":"LN(AQ67) - 0.5*LN(1 + ((AT67*AT67) / (AQ67*AQ67)))","v":{"$error":"#NUM!"}},{"$f":" POWER(LN(1 + ((AT67*AT67) / (AQ67*AQ67))),0.5)","v":{"$error":"#DIV/0!"}},null,{"$f":"N67","v":87458},17387,148158,{"$f":"(AZ67-AY67)/(2*1.96)","v":33359.948979591834},{"$f":"IFERROR(LN(AX67) - 0.5*LN(1 + ((BA67*BA67) / (AX67*AX67))),0)","v":11.310995001176694},{"$f":" IFERROR(POWER(LN(1 + ((BA67*BA67) / (AX67*AX67))),0.5),0)","v":0.36856195118903567},null,{"$f":"AQ67","v":0},{"$f":"_xlfn.LOGNORM.INV(0.25,$AU67,$AV67)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.LOGNORM.INV(0.75,$AU67,$AV67)","v":{"$error":"#NUM!"}},null,{"$f":"AU67+BB67","v":{"$error":"#NUM!"}},{"$f":"SQRT((AV67*AV67)+(BC67*BC67))","v":{"$error":"#DIV/0!"}},{"$f":"AX67*BE67","v":0},{"$f":"_xlfn.LOGNORM.INV(0.25,$BI67,$BJ67)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.LOGNORM.INV(0.75,$BI67,$BJ67)","v":{"$error":"#NUM!"}},null,{"$f":"AQ67","v":0},{"$f":"MAX(0,IFERROR(_xlfn.NORM.INV(0.25,$AQ67,$AT67),AVERAGE(AQ67,AR67)))","v":0},{"$f":"IFERROR(_xlfn.NORM.INV(0.75,$AQ67,$AT67),AVERAGE(AQ67,AS67))","v":0},null,{"$f":"AX67","v":87458},{"$f":"IFERROR(_xlfn.NORM.INV(0.25,$AX67,$BA67),AVERAGE(AX67,AY67))","v":64957.056346201061},{"$f":"IFERROR(_xlfn.NORM.INV(0.75,$AX67,$BA67),AVERAGE(AX67,AZ67))","v":109958.94365379894},null,{"$f":"BO67*BS67","v":0},{"$f":"BP67*BT67","v":0},{"$f":"BQ67*BU67","v":0},null,{"$f":"IFERROR(IF(BE67<BF67,1,0),1)","v":1},{"$f":"IFERROR(IF(BE67>BG67,1,0),1)","v":1},{"$f":"IFERROR(IF(AX67<AY67,1,0),1)","v":0},{"$f":"IFERROR(IF(AX67>AZ67,1,0),1)","v":0},{"$f":"IFERROR(IF(BK67<BL67,1,0),1)","v":1},{"$f":"IFERROR(IF(BK67>BM67,1,0),1)","v":1},{"$f":"IFERROR(IF(SUM(CA67:CF67)=0,0,1),1)","v":1},null,{"$f":"IF($CG67=0,BF67, BP67)","v":0},0,{"$f":"IF($CG67=0,BE67, BO67)","v":0},{"$f":"IF($CG67=0,BL67, BX67)","v":0},0,{"$f":"IF($CG67=0,BK67, BW67)","v":0},null,null,{"$f":"Model_inputs_new!C23","v":0},{"$f":"Model_inputs_new!D23","v":0},{"$f":"Model_inputs_new!E23","v":0},{"$f":"(CS67-CR67)/(2*1.96)","v":0},{"$f":"IFERROR(LN(CQ67) - 0.5*LN(1 + ((CT67*CT67) / (CQ67*CQ67))),0)","v":0},{"$f":" IFERROR(POWER(LN(1 + ((CT67*CT67) / (CQ67*CQ67))),0.5),0)","v":0}]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: MSM","HIV linkage to care","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,{"$f":"J68*(B68/C68)","v":87458},{"$f":"K68*(B68/C68)","v":17387},{"$f":"L68*(B68/C68)","v":148158},{"$f":"Model_inputs_new!G85","v":1.0999999999999999E-2},{"$f":"Model_inputs_new!H85","v":8.0000000000000002E-3},{"$f":"Model_inputs_new!I85","v":1.9E-2},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C24","v":0},{"$f":"Model_inputs_new!D24","v":0},{"$f":"Model_inputs_new!E24","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Female","HIV linkage to care","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,{"$f":"J69*(B69/C69)","v":87458},{"$f":"K69*(B69/C69)","v":17387},{"$f":"L69*(B69/C69)","v":148158},{"$f":"Model_inputs_new!G86","v":1.0999999999999999E-2},{"$f":"Model_inputs_new!H86","v":8.0000000000000002E-3},{"$f":"Model_inputs_new!I86","v":1.9E-2},1,1,1,1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C22","v":0},{"$f":"Model_inputs_new!D22","v":0},{"$f":"Model_inputs_new!E22","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Female","PrEP referral","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,{"$f":"J70*(B70/C70)","v":87458},{"$f":"K70*(B70/C70)","v":17387},{"$f":"L70*(B70/C70)","v":148158},{"$f":"Model_inputs_new!G87","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H87","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I87","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},{"$f":"Model_inputs_new!G90","v":4.9000000000000002E-2},{"$f":"Model_inputs_new!H90","v":2.4E-2},{"$f":"Model_inputs_new!I90","v":0.20699999999999999},null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C26","v":0},{"$f":"Model_inputs_new!D26","v":0},{"$f":"Model_inputs_new!E26","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: Non-MSM","PrEP referral","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G88","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H88","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I88","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},{"$f":"Model_inputs_new!G91","v":4.9000000000000002E-2},{"$f":"Model_inputs_new!H91","v":2.4E-2},{"$f":"Model_inputs_new!I91","v":0.20699999999999999},null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C27","v":0},{"$f":"Model_inputs_new!D27","v":0},{"$f":"Model_inputs_new!E27","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: MSM","PrEP referral","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G89","v":5.8599999999999998E-3},{"$f":"Model_inputs_new!H89","v":3.9500000000000004E-3},{"$f":"Model_inputs_new!I89","v":0.04},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},{"$f":"Model_inputs_new!G92","v":4.9000000000000002E-2},{"$f":"Model_inputs_new!H92","v":2.4E-2},{"$f":"Model_inputs_new!I92","v":0.20699999999999999},null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C28","v":0},{"$f":"Model_inputs_new!D28","v":0},{"$f":"Model_inputs_new!E28","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Female","PrEP provision","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G87","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H87","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I87","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C29","v":0},{"$f":"Model_inputs_new!D29","v":0},{"$f":"Model_inputs_new!E29","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: Non-MSM","PrEP provision","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G88","v":5.9999999999999995E-4},{"$f":"Model_inputs_new!H88","v":4.0000000000000002E-4},{"$f":"Model_inputs_new!I88","v":4.0699999999999998E-3},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C30","v":0},{"$f":"Model_inputs_new!D30","v":0},{"$f":"Model_inputs_new!E30","v":0},0,0,0]
[null,{"$f":"Model_inputs_new!$H$46","v":304.702},304.702,"HIV infections","Benefits to the population","Productivity cost","Male: MSM","PrEP provision","HIV lost productivity prevented",{"$f":"Model_inputs_new!G$146","v":87458},{"$f":"Model_inputs_new!H$146","v":17387},{"$f":"Model_inputs_new!I$146","v":148158},null,87458,17387,148158,{"$f":"Model_inputs_new!G89","v":5.8599999999999998E-3},{"$f":"Model_inputs_new!H89","v":3.9500000000000004E-3},{"$f":"Model_inputs_new!I89","v":0.04},{"$f":"Model_inputs_new!G$53","v":0.74},{"$f":"Model_inputs_new!H$53","v":0.6},{"$f":"Model_inputs_new!I$53","v":0.82},1,1,1,null,null,null,null,0,0,0,"Total",null,0,0,0,0,0,0,null,null,0,0,0,0,{"$error":"#NUM!"},{"$error":"#DIV/0!"},null,87458,17387,148158,33359.948979591834,11.310995001176694,0.36856195118903567,null,0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$error":"#NUM!"},{"$error":"#DIV/0!"},0,{"$error":"#NUM!"},{"$error":"#NUM!"},null,0,0,0,null,87458,64957.056346201061,109958.94365379894,null,0,0,0,null,1,1,0,0,1,1,1,null,0,0,0,0,0,0,null,null,{"$f":"Model_inputs_new!C31","v":0},{"$f":"Model_inputs_new!D31","v":0},{"$f":"Model_inputs_new!E31","v":0},0,0,0]

{"sheet":"Model_inputs_new","index":6,"n_rows":148,"n_cols":41,"rows_kept":148,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Number in category",null,null,null,null,null,null,null,null,null,"Probability actually infected and receive treatment",null,null,null,null,null,null,null,null,null,"Number treated who are actually infected"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Female",null,null,"Non-MSM",null,null,"MSM",null,null,null,"Female",null,null,"Non-MSM",null,null,"MSM",null,null,null,"Female",null,null,"Non-MSM",null,null,"MSM"]
["Model inputs",null,null,null,null,"User inputs",null,"All male","Female","Non-MSM","MSM",null,"base","low","high","base","low","high","base","low","high",null,"base","low","high","base","low","high","base","low","high",null,"base","low","high","base","low","high","base","low","high"]
["Cw","number of women with chlamydia treated",{"$f":"AG4+AG7+AG10+AG13","v":0},{"$f":"AH4+AH7+AH10+AH13","v":0},0,"Number of persons treated for lab-confirmed infections","Chlamydia",{"$f":"VALUE('User input'!D6)","v":0},{"$f":"VALUE('User input'!E6)","v":0},{"$f":"H4-K4","v":0},{"$f":"H4*J40","v":0},null,{"$f":"$I4","v":0},{"$f":"$I4","v":0},0,{"$f":"$H4*(1-$J40)","v":0},{"$f":"$H4*(1-$L40)","v":0},{"$f":"$H4*(1-$K40)","v":0},{"$f":"$H4*$J40","v":0},{"$f":"$H4*$K40","v":0},{"$f":"$H4*$L40","v":0},null,1,1,1,1,1,1,1,1,1,null,{"$f":"M4*W4","v":0},{"$f":"N4*X4","v":0},0,0,0,0,0,0,0]
["Cw-hat","number of women with chlamydia treated, excluding partners",{"$f":"AG4+AG13","v":0},{"$f":"AH4+AH13","v":0},0,"Number of persons treated for lab-confirmed infections","Gonorrhea",{"$f":"VALUE('User input'!D10)","v":0},{"$f":"VALUE('User input'!E10)","v":0},{"$f":"H5-K5","v":0},{"$f":"H5*J41","v":0},null,{"$f":"$I5","v":0},0,0,{"$f":"$H5*(1-$J41)","v":0},{"$f":"$H5*(1-$L41)","v":0},{"$f":"$H5*(1-$K41)","v":0},{"$f":"$H5*$J41","v":0},{"$f":"$H5*$K41","v":0},{"$f":"$H5*$L41","v":0},null,1,1,1,1,1,1,1,1,1,null,{"$f":"M5*W5","v":0},0,0,0,0,0,0,0,0]
["Cm","number of hetero men with chlamydia treated",{"$f":"AJ4+AJ7+AJ10+AJ13","v":0},{"$f":"AK4+AK7+AK10+AK13","v":0},0,"Number of persons treated for lab-confirmed infections","Syphilis",{"$f":"VALUE('User input'!D14)","v":0},{"$f":"VALUE('User input'!E14)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,null,0,0,0,0,0,0,0,0,0]
["Cm-hat","number of hetero men with chlamydia treated, excluding partners",{"$f":"AJ4+AJ13","v":0},{"$f":"AK4+AK13","v":0},0,"Volume of EPT prescribed","Chlamydia",{"$f":"VALUE('User input'!D8)","v":0},{"$f":"VALUE('User input'!E8)","v":0},0,{"$f":"H7*J40","v":0},null,0,0,0,{"$f":"$H7*(1-$J40)","v":0},{"$f":"$H7*(1-$L40)","v":0},{"$f":"$H7*(1-$K40)","v":0},{"$f":"$H7*$J40","v":0},{"$f":"$H7*$K40","v":0},{"$f":"$H7*$L40","v":0},null,{"$f":"G93*G96","v":0.13639999999999999},{"$f":"H93*H96","v":7.1400000000000005E-2},0.22878000000000001,{"$f":"G94*G97","v":0.13639999999999999},{"$f":"H94*H97","v":7.1400000000000005E-2},0.22878000000000001,{"$f":"G95*G98","v":0.13639999999999999},{"$f":"H95*H98","v":7.1400000000000005E-2},0.22878000000000001,null,{"$f":"P7*W7","v":0},{"$f":"Q7*X7","v":0},0,{"$f":"M7*Z7","v":0},{"$f":"N7*AA7","v":0},0,{"$f":"S7*AC7","v":0},0,0]
["Cmsm","number of MSM with chlamydia treated",{"$f":"AM4+AM7+AM10+AM13","v":0},{"$f":"AN4+AN7+AN10+AN13","v":0},0,"Volume of EPT prescribed","Gonorrhea",{"$f":"VALUE('User input'!D12)","v":0},{"$f":"VALUE('User input'!E12)","v":0},0,{"$f":"H8*J41","v":0},null,0,0,0,{"$f":"$H8*(1-$J41)","v":0},{"$f":"$H8*(1-$L41)","v":0},{"$f":"$H8*(1-$K41)","v":0},{"$f":"$H8*$J41","v":0},{"$f":"$H8*$K41","v":0},{"$f":"$H8*$L41","v":0},null,{"$f":"G93*G99","v":0.13639999999999999},{"$f":"H93*H99","v":7.1400000000000005E-2},{"$f":"I93*I99","v":0.22878000000000001},{"$f":"G94*G100","v":0.13639999999999999},{"$f":"H94*H100","v":7.1400000000000005E-2},0.22878000000000001,{"$f":"G95*G101","v":0.13639999999999999},4.4099999999999993E-2,0.16809999999999997,null,{"$f":"P8*W8","v":0},0,0,{"$f":"M8*Z8","v":0},{"$f":"N8*AA8","v":0},0,{"$f":"S8*AC8","v":0},0,0]
["Cmsm-hat","number of MSM with chlamydia treated, excluding partners",{"$f":"AM4+AM13","v":0},{"$f":"AN4+AN13","v":0},{"$f":"AO4+AO13","v":0},"Volume of EPT prescribed","Syphilis",0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,{"$f":"G93*G102","v":0.13111999999999999},{"$f":"H93*H102","v":3.4000000000000002E-2},0.44640000000000007,{"$f":"G94*G103","v":0.13111999999999999},{"$f":"H94*H103","v":3.4000000000000002E-2},0.44640000000000007,{"$f":"G95*G104","v":0.13111999999999999},{"$f":"H95*H104","v":3.4000000000000002E-2},0.44640000000000007,null,0,0,0,0,0,0,0,0,0]
["Gw","number of women with gonorrhea treated",{"$f":"AG5+AG8+AG11+AG14","v":0},{"$f":"AH5+AH8+AH11+AH14","v":0},0,"Number of persons receiving epi treatment","Chlamydia",{"$f":"VALUE('User input'!D7)","v":0},{"$f":"VALUE('User input'!E7)","v":0},0,{"$f":"H10*J40","v":0},null,0,0,0,{"$f":"$H10*(1-$J40)","v":0},{"$f":"$H10*(1-$L40)","v":0},{"$f":"$H10*(1-$K40)","v":0},{"$f":"$H10*$J40","v":0},{"$f":"$H10*$K40","v":0},{"$f":"$H10*$L40","v":0},null,{"$f":"G96","v":0.31},{"$f":"H96","v":0.21},0.41,{"$f":"G97","v":0.31},{"$f":"H97","v":0.21},0.41,{"$f":"G98","v":0.31},{"$f":"H98","v":0.21},0.41,null,{"$f":"M10*W10","v":0},{"$f":"N10*X10","v":0},0,0,0,0,0,0,0]
["Gw-hat","number of women with gonorrhea treated, excluding partners",{"$f":"AG5+AG14","v":0},{"$f":"AH5+AH14","v":0},0,"Number of persons receiving epi treatment","Gonorrhea",{"$f":"VALUE('User input'!D11)","v":0},{"$f":"VALUE('User input'!E11)","v":0},0,{"$f":"H11*J41","v":0},null,0,0,0,{"$f":"$H11*(1-$J41)","v":0},{"$f":"$H11*(1-$L41)","v":0},{"$f":"$H11*(1-$K41)","v":0},{"$f":"$H11*$J41","v":0},{"$f":"$H11*$K41","v":0},{"$f":"$H11*$L41","v":0},null,{"$f":"G99","v":0.31},{"$f":"H99","v":0.21},0.41,{"$f":"G100","v":0.31},{"$f":"H100","v":0.21},0.41,{"$f":"G101","v":0.31},{"$f":"H101","v":0.21},0.41,null,{"$f":"M11*W11","v":0},0,0,0,0,0,0,0,0]
["Gm","number of hetero men with gonorrhea treated",{"$f":"AJ5+AJ8+AJ11+AJ14","v":0},{"$f":"AK5+AK8+AK11+AK14","v":0},{"$f":"AL5+AL8+AL11+AL14","v":0},"Number of persons receiving epi treatment","Syphilis",{"$f":"VALUE('User input'!D15)","v":0},{"$f":"VALUE('User input'!E15)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,null,{"$f":"G102","v":0.29799999999999999},{"$f":"H102","v":0.1},0.8,{"$f":"G103","v":0.29799999999999999},{"$f":"H103","v":0.1},0.8,{"$f":"G104","v":0.29799999999999999},{"$f":"H104","v":0.1},0.8,null,0,0,0,0,0,0,0,0,0]
["Gm-hat","number of hetero men with gonorrhea treated, excluding partners",{"$f":"AJ5 + AJ14","v":0},{"$f":"AK5 + AK14","v":0},0,"Number treated presumptively for CT based on GC","Chlamydia",{"$f":"VALUE('User input'!D9)","v":0},{"$f":"VALUE('User input'!E9)","v":0},0,{"$f":"H13*J$41","v":0},null,0,0,0,{"$f":"$H13*(1-$J41)","v":0},{"$f":"$H13*(1-$L41)","v":0},{"$f":"$H13*(1-$K41)","v":0},{"$f":"$H13*$J41","v":0},{"$f":"$H13*$K41","v":0},{"$f":"$H13*$L41","v":0},null,{"$f":"G59","v":0.35399999999999998},{"$f":"H59","v":0.26},{"$f":"I59","v":0.4},{"$f":"G60","v":0.23599999999999999},{"$f":"H60","v":0.15},0.35,{"$f":"G61","v":0.23599999999999999},{"$f":"H61","v":0.15},0.35,null,0,0,0,0,0,0,0,0,0]
["Gmsm","number of MSM with gonorrhea treated",{"$f":"AM5+AM8+AM11+AM14","v":0},{"$f":"AN5+AN8+AN11+AN14","v":0},0,"Number treated presumptively for GC based on CT","Gonorrhea",{"$f":"VALUE('User input'!D13)","v":0},{"$f":"VALUE('User input'!E13)","v":0},0,{"$f":"H14*J40","v":0},null,0,0,0,{"$f":"$H14*(1-$J40)","v":0},{"$f":"$H14*(1-$L40)","v":0},{"$f":"$H14*(1-$K40)","v":0},{"$f":"$H14*$J40","v":0},{"$f":"$H14*$K40","v":0},{"$f":"$H14*$L40","v":0},null,{"$f":"G105","v":4.2000000000000003E-2},{"$f":"H105","v":2.4E-2},6.2E-2,{"$f":"G107","v":1.0999999999999999E-2},{"$f":"H107","v":5.0000000000000001E-3},2.3E-2,{"$f":"G107","v":1.0999999999999999E-2},{"$f":"H107","v":5.0000000000000001E-3},2.3E-2,null,0,0,0,{"$f":"P14*Z14","v":0},{"$f":"Q14*AA14","v":0},0,0,0,0]
["Gmsm-hat","number of MSM with gonorrhea treated, excluding partners",{"$f":"AM5+AM14","v":0},{"$f":"AN5+AN14","v":0},0,"Number receiving HIV linkage to care","HIV linkage",{"$f":"VALUE('User input'!D17)+VALUE('User input'!D18)","v":0},{"$f":"VALUE('User input'!E17+'User input'!E18)","v":0},0,{"$f":"H15*J43","v":0},null,0,0,0,{"$f":"$H15*(1-$J43)","v":0},{"$f":"$H15*(1-$L43)","v":0},{"$f":"$H15*(1-$K43)","v":0},{"$f":"$H15*$J43","v":0},{"$f":"$H15*$K43","v":0},{"$f":"$H15*$L43","v":0}]
["Sw","number of women with syphilis treated",{"$f":"AG6+AG9+AG12","v":0},{"$f":"AH6+AH9+AH12","v":0},0,"Number referred to PrEP","PrEP referral",{"$f":"VALUE('User input'!D19)","v":0},{"$f":"VALUE('User input'!E19)","v":0},{"$f":"H16-K16","v":0},{"$f":"H16*J43","v":0},null,0,0,0,{"$f":"$H16*(1-$J44)","v":0},{"$f":"$H16*(1-$L44)","v":0},{"$f":"$H16*(1-$K44)","v":0},{"$f":"$H16*$J44","v":0},{"$f":"$H16*$K44","v":0},{"$f":"$H16*$L44","v":0}]
["Sw-hat","number of women with syphilis treated, excluding partners",{"$f":"AG6","v":0},{"$f":"AH6","v":0},0,"Number provided with PrEP","PrEP provision",{"$f":"VALUE('User input'!D20)","v":0},{"$f":"VALUE('User input'!E20)","v":0},{"$f":"H17-K17","v":0},{"$f":"H17*J43","v":0},null,0,0,0,{"$f":"$H17*(1-$J44)","v":0},{"$f":"$H17*(1-$L44)","v":0},{"$f":"$H17*(1-$K44)","v":0},{"$f":"$H17*$J44","v":0},{"$f":"$H17*$K44","v":0},{"$f":"$H17*$L44","v":0}]
["Sm","number of hetero men with syphilis treated",{"$f":"AJ6+AJ9+AJ12","v":0},{"$f":"AK6+AK9+AK12","v":0},0,"Number of pregnant women treated for syphilis","lab-confirmed",null,{"$f":"VALUE('User input'!$E14)*J$39","v":0},{"$f":"VALUE('User input'!$E14)*K$39","v":0},{"$f":"VALUE('User input'!$E14)*L$39","v":0}]
["Sm-hat","number of hetero men with syphilis treated, excluding partners",{"$f":"AJ6","v":0},{"$f":"AK6","v":0},0,"Number of pregnant women treated for syphilis","EPT",null,{"$f":"VALUE('User input'!$E16)*J$39*G102*G93","v":0},{"$f":"VALUE('User input'!$E16)*K$39*H102*H93","v":0},{"$f":"VALUE('User input'!$E16)*L$39*I102*I93","v":0}]
["Smsm","number of MSM with syphilis treated",{"$f":"AM6+AM9+AM12","v":0},{"$f":"AN6+AN9+AN12","v":0},0,"Number of pregnant women treated for syphilis","epi-treatment",null,{"$f":"VALUE('User input'!$E15)*J$39*G102","v":0},{"$f":"VALUE('User input'!$E15)*K$39*H102","v":0},{"$f":"VALUE('User input'!$E15)*L$39*I102","v":0}]
["Smsm-hat","number of MSM with syphilis treated, excluding partners",{"$f":"AM6","v":0},{"$f":"AN6","v":0},0,null,null,null,"base","low","high"]
["Hw","number of women linked to HIV care",{"$f":"M15","v":0},{"$f":"N15","v":0},0]
["Hm","number of hetero men linked to HIV care",{"$f":"P15","v":0},{"$f":"Q15","v":0},0]
["Hmsm","number of msm linked to HIV care",{"$f":"S15","v":0},{"$f":"T15","v":0},0]
["Sp","number of infected pregnant women treated for syphilis",{"$f":"SUM(I18:I20)","v":0},{"$f":"SUM(J18:J20)","v":0},0]
["Rw","number of women referred to PrEP",{"$f":"M16","v":0},{"$f":"N16","v":0},0]
["Rm","number of men referred to PrEP",{"$f":"P16","v":0},{"$f":"Q16","v":0},0]
["Rmsm","number of MSM referred to PrEP",{"$f":"S16","v":0},{"$f":"T16","v":0},0]
["Pw","number of women provided with PrEP",{"$f":"M17","v":0},{"$f":"N17","v":0},0]
["Pm","number of men provided with PrEP",{"$f":"P17","v":0},{"$f":"Q17","v":0},0]
["Pmsm","number of MSM provided with PrEP",{"$f":"S17","v":0},{"$f":"T17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*0.59","v":7.08}]
[]
[]
[]
[]
[null,null,null,null,null,null,"Default values",null,null,"Values applied"]
[null,null,null,null,null,"Optional inputs (modifiable by user)*","base","low","high","Base","Low","High",null,null,"Low absolute","Low relative","High absolute","High relative"]
[null,null,null,null,null,"% of females with syphilis who are pregnant",0.14599999999999999,5.6000000000000001E-2,0.18099999999999999,{"$f":"IF(AND(ISNUMBER('User input'!D23),'User input'!D23<=1), 'User input'!D23, G39)","v":0.14599999999999999},{"$f":"MAX(0,MIN(J39*P39,J39-O39))","v":5.5999999999999994E-2},{"$f":"MIN(1,MAX(J39*R39,J39+Q39))","v":0.18099999999999999},null,null,{"$f":"G39-H39","v":0.09},{"$f":"H39/G39","v":0.38356164383561647},{"$f":"I39-G39","v":3.5000000000000003E-2},{"$f":"I39/G39","v":1.2397260273972603}]
[null,null,null,null,null,"% of chlamydia cases in men that occur in MSM",0.107,3.9E-2,0.17499999999999999,{"$f":"IF(AND(ISNUMBER('User input'!D24),'User input'!D24<=1), 'User input'!D24, G40)","v":0.107},{"$f":"MAX(0,MIN(J40*P40,J40-O40))","v":3.8999999999999993E-2},{"$f":"MIN(1,MAX(J40*R40,J40+Q40))","v":0.17499999999999999},null,null,{"$f":"G40-H40","v":6.8000000000000005E-2},{"$f":"H40/G40","v":0.3644859813084112},{"$f":"I40-G40","v":6.7999999999999991E-2},{"$f":"I40/G40","v":1.6355140186915886}]
[null,null,null,null,null,"% of gonorrhea cases in men that occur in MSM",0.59699999999999998,0.40300000000000002,0.71899999999999997,{"$f":"IF(AND(ISNUMBER('User input'!D25),'User input'!D25<=1), 'User input'!D25, G41)","v":0.59699999999999998},0.40300000000000002,0.71899999999999997,null,null,0.19399999999999995,0.67504187604690125,0.122,1.204355108877722]
[null,null,null,null,null,"% of syphilis cases in men that occur in MSM",0.6,0.45100000000000001,0.69899999999999995,{"$f":"IF(AND(ISNUMBER('User input'!D26),'User input'!D26<=1), 'User input'!D26, G42)","v":0.6},0.45100000000000001,0.69899999999999995,null,null,0.14899999999999997,0.75166666666666671,9.8999999999999977E-2,1.165]
[null,null,null,null,null,"% of HIV cases in men that occur in MSM",0.86899999999999999,0.80900000000000005,0.92100000000000004,{"$f":"IF(AND(ISNUMBER('User input'!D27),'User input'!D27<=1), 'User input'!D27, G43)","v":0.86899999999999999},0.80900000000000005,0.92100000000000004,null,null,5.9999999999999942E-2,0.9309551208285386,5.2000000000000046E-2,1.0598388952819333]
[null,null,null,null,null,"% of male HIV PrEP users who are MSM",0.97699999999999998,0.91900000000000004,1,{"$f":"IF(AND(ISNUMBER('User input'!D28),'User input'!D28<=1), 'User input'!D28, G44)","v":0.97699999999999998},0.91900000000000004,1,null,null,5.799999999999994E-2,0.94063459570112595,2.300000000000002E-2,1.0235414534288638]
[null,null,null,null,null,"The current medical CPI to adjust the direct costs for inflation (2022 is default)",546.55399999999997,{"$f":"IF(AND(ISNUMBER('User input'!D29),'User input'!D29>0), 'User input'!D29, Model_inputs_new!G45)","v":549.08399999999995}]
[null,null,null,null,null,"The current general CPI to adjust the productivity costs for inflation (2022 is default)",292.65499999999997,{"$f":"IF(AND(ISNUMBER('User input'!D30),'User input'!D30>0), 'User input'!D30, Model_inputs_new!G46)","v":304.702}]
[]
[]
[null,null,null,null,null,"*The optional inputs are repeated here to have the default values as backup, in case the user accidentally deleted them on the user input sheet."]
[]
[null,null,null,null,null,"Parameters not modifiable by user","base","low","high"]
[null,null,null,null,null,"adjustment for time frame for STI-attributable HIV infections",0.25,{"$f":"0.1*G52","v":2.5000000000000001E-2},{"$f":"1.9*G52","v":0.47499999999999998}]
[null,null,null,null,null,"Conversion from person to person-years of PrEP",0.74,0.6,0.82]
[null,null,null,null,null,"Absolute reduction in probability of PID given treatment of CT in women",0.06,0.01,0.12]
[null,null,null,null,null,"Absolute reduction in probability of PID given treatment of GC in women",0.06,0.01,0.12]
[null,null,null,null,null,"Absolute reduction in probability of epididymitis given treatment of CT in men",0.02,0.01,0.04]
[null,null,null,null,null,"Absolute reduction in probability of epididymitis given treatment of GC in men",0.02,0.01,0.04]
[null,null,null,null,null,"Absolute reduction in probability of syphilis sequelae given treatment of syphilis",1E-3,4.0000000000000002E-4,1.6000000000000001E-3]
[null,null,null,null,null,"Probability of CT given GC, women (Adjustment to prevent double-counting of CT/GC benefits)",0.35399999999999998,0.26,0.4]
[null,null,null,null,null,"Probability of CT given GC, non-MSM men (Adjustment to prevent double-counting of CT/GC benefits)",0.23599999999999999,0.15,0.35]
[null,null,null,null,null,"Probability of CT given GC, MSM (Adjustment to prevent double-counting of CT/GC benefits)",0.23599999999999999,0.15,0.35]
[null,null,null,null,null,"Adjustment for CT/GC reinfection, women (probability of no reinfection)",{"$f":"0.8","v":0.8},{"$f":"0.68","v":0.68},{"$f":"0.86","v":0.86}]
[null,null,null,null,null,"Adjustment for CT/GC reinfection, non-MSM men (probability of no reinfection)",{"$f":"0.8","v":0.8},{"$f":"0.68","v":0.68},{"$f":"0.86","v":0.86}]
[null,null,null,null,null,"Adjustment for CT/GC reinfection, MSM (probability of no reinfection)",0.8,0.68,0.86]
[null,null,null,null,null,"Probability of CS if mother has syphilis and is not treated",0.5,0.25,0.75]
[null,null,null,null,null,"Number of secondary infections averted by treating CT in non-MSM men",{"$f":"0.5","v":0.5},0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating CT in MSM ",{"$f":"0.5","v":0.5},0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating CT in women",0.5,0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating GC in non-MSM men",0.5,0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating GC in MSM ",0.5,0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating GC in women",0.5,0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating syphilis in non-MSM men",0.5,0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating syphilis in MSM ",0.5,0.05,0.95]
[null,null,null,null,null,"Number of secondary infections averted by treating syphilis in women",0.5,0.05,0.95]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per CT infection in non-MSM men",2.2000000000000001E-4,2.2000000000000003E-5,4.1799999999999997E-4]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per CT infection in MSM",{"$f":"4.39/1000","v":4.3899999999999998E-3},{"$f":"ROUND(0.00264064920906526,6)","v":2.6410000000000001E-3},{"$f":"ROUND(0.00657442093127125,6)","v":6.574E-3},"range is approximation of 95% CI based on published IQR"]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per CT infection in women",2.2000000000000001E-4,2.2000000000000003E-5,4.1799999999999997E-4]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per GC infection in non-MSM men",2.2000000000000001E-4,2.2000000000000003E-5,4.1799999999999997E-4]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per GC infection in MSM",{"$f":"4.39/1000","v":4.3899999999999998E-3},{"$f":"ROUND(0.00264064920906526,6)","v":2.6410000000000001E-3},{"$f":"ROUND(0.00657442093127125,6)","v":6.574E-3},"range is approximation of 95% CI based on published IQR"]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per GC infection in women",2.2000000000000001E-4,2.2000000000000003E-5,4.1799999999999997E-4]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per syphilis infection in non-MSM men",4.62E-3,4.6200000000000001E-4,8.7779999999999993E-3]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per syphilis infection in MSM",4.62E-3,4.6200000000000001E-4,8.7779999999999993E-3]
[null,null,null,null,null,"Probability of STI-attributable HIV infection, per syphilis infection in women",4.62E-3,4.6200000000000001E-4,8.7779999999999993E-3]
[null,null,null,null,null,"Number of HIV infections per person linked to care, non-MSM men",1.0999999999999999E-2,8.0000000000000002E-3,1.9E-2]
[null,null,null,null,null,"Number of HIV infections per person linked to care, MSM",1.0999999999999999E-2,8.0000000000000002E-3,1.9E-2]
[null,null,null,null,null,"Number of HIV infections per person linked to care, women",1.0999999999999999E-2,8.0000000000000002E-3,1.9E-2]
[null,null,null,null,null,"Number of HIV infections averted per person-year on PrEP, women",5.9999999999999995E-4,4.0000000000000002E-4,4.0699999999999998E-3,null,{"$f":"$G87*(H89/G89)","v":4.0443686006825944E-4},{"$f":"G87*(I89/G89)","v":4.0955631399317407E-3}]
[null,null,null,null,null,"Number of HIV infections averted per person-year on PrEP, non-MSM men",5.9999999999999995E-4,4.0000000000000002E-4,4.0699999999999998E-3]
[null,null,null,null,null,"Number of HIV infections averted per person-year on PrEP, MSM",5.8599999999999998E-3,3.9500000000000004E-3,0.04]
[null,null,null,null,null,"Number of persons initiating PrEP per PrEP referral, women",4.9000000000000002E-2,2.4E-2,0.20699999999999999]
[null,null,null,null,null,"Number of persons initiating PrEP per PrEP referral, non-MSM men",4.9000000000000002E-2,2.4E-2,0.20699999999999999]
[null,null,null,null,null,"Number of persons initiating PrEP per PrEP referral, MSM",4.9000000000000002E-2,2.4E-2,0.20699999999999999]
[null,null,null,null,null,"Probability that females receive  EPT prescriptions from their partners",0.44,0.34,0.55800000000000005]
[null,null,null,null,null,"Probability that non-MSM males receive EPT prescriptions from their partners",0.44,0.34,0.55800000000000005]
[null,null,null,null,null,"Probability that MSM receive EPT prescriptions from their partners",0.44,0.34,0.55800000000000005]
[null,null,null,null,null,"Probability female is infected if partner has chlamydia",0.31,0.21,0.41]
[null,null,null,null,null,"Probability non-MSM male is infected if partner has chlamydia",0.31,0.21,0.41]
[null,null,null,null,null,"Probability MSM is infected if partner has chlamydia",0.31,0.21,0.41]
[null,null,null,null,null,"Probability female is infected if partner has gonorrhea",0.31,0.21,0.41]
[null,null,null,null,null,"Probability non-MSM male is infected if partner has gonorrhea",0.31,0.21,0.41]
[null,null,null,null,null,"Probability MSM is infected if partner has gonorrhea",0.31,0.21,0.41]
[null,null,null,null,null,"Probability female is infected if partner has syphilis",0.29799999999999999,0.1,0.8]
[null,null,null,null,null,"Probability non-MSM male is infected if partner has syphilis",0.29799999999999999,0.1,0.8]
[null,null,null,null,null,"Probability MSM is infected if partner has syphilis",0.29799999999999999,0.1,0.8]
[null,null,null,null,null,"Probability of GC given CT, women (Adjustment to prevent double-counting of CT/GC benefits)",4.2000000000000003E-2,2.4E-2,6.2E-2]
[null,null,null,null,null,"Probability of GC given CT, non-MSM men (Adjustment to prevent double-counting of CT/GC benefits)",1.0999999999999999E-2,5.0000000000000001E-3,2.3E-2]
[null,null,null,null,null,"Probability of GC given CT, MSM (Adjustment to prevent double-counting of CT/GC benefits)",1.0999999999999999E-2,5.0000000000000001E-3,2.3E-2]
[null,null,null,null,null,"Number of person-years on PrEP per person initiating PrEP (limited to first 365 days after PrEP initiation)",0.74,0.6,0.82]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Direct medical cost parameters","base","low","high"]
[null,null,null,null,null,"Cost per case of PID",{"$f":"ROUND(L115,0)","v":2703},{"$f":"ROUND(M115,0)","v":2107},4051,null,"Cost per case of PID",2703,2107,4051]
[null,null,null,null,null,"Cost per case of epididymitis",{"$f":"ROUND(L116,0)","v":413},{"$f":"ROUND(M116,0)","v":256},{"$f":"ROUND(N116,0)","v":571},null,"Cost per case of epididymitis",413,256,571]
[null,null,null,null,null,"Cost of syphilis sequelae (discounted)",26826,6170,85843,null,"Cost (per infection) of untreated syphilis",26826,6170,85843]
[null,null,null,null,null,"Cost per case of congenital syphilis",14573,8335,24514,null,"Cost per case of congenital syphilis",14573,8335,24514]
[null,null,null,null,null,"Cost of chlamydia in men (per infection)",51,35,68,null,"Cost of chlamydia in men (per infection)",51,35,68]
[null,null,null,null,null,"Cost of chlamydia in women (per infection)",289,140,532,null,"Cost of chlamydia in women (per infection)",289,140,532]
[null,null,null,null,null,"Cost of gonorrhea in men (per infection)",86,40,160,null,"Cost of gonorrhea in men (per infection)",86,40,160]
[null,null,null,null,null,"Cost of gonorrhea in women (per infection)",280,106,571,null,"Cost of gonorrhea in women (per infection)",280,106,571]
[null,null,null,null,null,"Cost of syphilis in men (per infection)",1311,803,2076,null,"Cost of syphilis in men (per infection)",1311,803,2076]
[null,null,null,null,null,"Cost of syphilis in women (per infection)",1311,803,2076,null,"Cost of syphilis in women (per infection)",1311,803,2076]
[null,null,null,null,null,"Cost of HIV (per infection)",463013,359595,539865,null,"Cost of HIV (per infection)",463013,359595,539865]
[null,null,null,null,null,"Cost of chlamydia in heterosexual men and women (weighted average of male and female)",189,96,337,null,"Cost of chlamydia in heterosexual men and women (weighted average of male and female)",189,96,337]
[null,null,null,null,null,"Cost of gonorrhea in heterosexual men and women (weighted average of male and female)",199,78,399,null,"Cost of gonorrhea in heterosexual men and women (weighted average of male and female)",199,78,399]
[null,null,null,null,null,"Weight to apply to female chlamydia cost for weighted average cost of chlamydia in heterosexual men and women",0.57999999999999996]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Productivity cost parameters","base","low","high"]
[null,null,null,null,null,"Cost per case of PID",{"$f":"ROUND(L136,0)","v":2173},{"$f":"ROUND(M136,0)","v":819},{"$f":"ROUND(N136,0)","v":4499},null,"Cost per case of PID",2173,819,4499]
[null,null,null,null,null,"Cost per case of epididymitis",{"$f":"ROUND(L137,0)","v":710},268,1470,null,"Cost per case of epididymitis",710,268,1470]
[null,null,null,null,null,"Cost (per infection) of untreated syphilis",206270,123762,342408,null,"Cost (per infection) of untreated syphilis",206270,123762,342408]
[null,null,null,null,null,"Cost per case of congenital syphilis",91321,45661,136982,null,"Cost per case of congenital syphilis",91321,45661,136982]
[null,null,null,null,null,"Cost of chlamydia in men (per infection)",28,14,50,null,"Cost of chlamydia in men (per infection)",28,14,50]
[null,null,null,null,null,"Cost of chlamydia in women (per infection)",205,69,498,null,"Cost of chlamydia in women (per infection)",205,69,498]
[null,null,null,null,null,"Cost of gonorrhea in men (per infection)",37,17,72,null,"Cost of gonorrhea in men (per infection)",37,17,72]
[null,null,null,null,null,"Cost of gonorrhea in women (per infection)",212,59,542,null,"Cost of gonorrhea in women (per infection)",212,59,542]
[null,null,null,null,null,"Cost of syphilis in men (per infection)",411,176,1004,null,"Cost of syphilis in men (per infection)",411,176,1004]
[null,null,null,null,null,"Cost of syphilis in women (per infection)",411,176,1004,null,"Cost of syphilis in women (per infection)",411,176,1004]
[null,null,null,null,null,"Cost of HIV (per infection)",87458,17387,148158,null,"Cost of HIV (per infection)",87458,17387,148158]
[null,null,null,null,null,"Cost of chlamydia in heterosexual men and women (weighted average of male and female)",131,46,310,null,"Cost of chlamydia in heterosexual men and women (weighted average of male and female)",131,46,310]
[null,null,null,null,null,"Cost of gonorrhea in heterosexual men and women (weighted average of male and female)",139,41,345,null,"Cost of gonorrhea in heterosexual men and women (weighted average of male and female)",139,41,345]

{"sheet":"Pivots","index":7,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
["Sum of Final cost","Column Labels"]
["Row Labels","Direct medical costs","Productivity costs","Grand Total"]
["HIV infections averted",0,0,0]
["Sequalae averted in patients treated",0,0,0]
["Congenital syphilis averted",0,0,0]
["STI infections averted",0,0,0]
["Grand Total",0,0,0]
[]
[]
[]
[]
[]
[]
["Sum of Final cost","Column Labels"]
["Row Labels","Direct medical costs","Productivity costs","Grand Total"]
["HIV infections averted",0,0,0]
["Sequalae averted in patients treated",0,0,0]
["Congenital syphilis averted",0,0,0]
["STI infections averted",0,0,0]
["Grand Total",0,0,0]