{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["1. Title-Intro","2. Health impact","3. Equity impact","Equity Impact Plane","4. Equity trade off","5. Final","Equity weight 1","Equity weight 2","Equity weight 3","Lookup table"],"not_rendered":{"charts":15,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Equity Impact Plane","index":3,"reason":"not_a_worksheet"}],"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":"1. Title-Intro","index":0,"n_rows":182,"n_cols":20,"rows_kept":182,"cut":false,"hidden":false,"merged":[[19,1,19,4]]}
[null,"When this spreadsheet is first opened a ‘Security Warning’ may be displayed below the menu bar.  Select ‘Enable this content’"]
[]
[]
[null,"Equity Trade-Off Practical "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Now turn to sheet 2 to calculate the total health impact"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Threshold Analysis: Standard Vaccine EDE"]
[]
[null,null,"Threshold"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},25,50,75,100,125,150,175,200,225,250,275,300,325,350,375,400,619.14,1857.42]
[null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,8,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,10,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,12,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,14,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,16,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,18,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,20,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,22,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,24,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,26,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,28,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,30,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,32,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,34,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,36,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,38,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,40,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,"Threshold Analysis: Equitable Vaccine EDE"]
[]
[null,null,"Threshold"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},25,50,75,100,125,150,175,200,225,250,275,300,325,350,375,400,619.14,1857.42]
[null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,8,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,10,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,12,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,14,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,16,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,18,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,20,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,22,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,24,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,26,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,28,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,30,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,32,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,34,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,36,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,38,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,40,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,"Threshold Analysis: Standard Vaccine EDE- Equitable vaccine EDE"]
[]
[null,null,"Threshold"]
[null,null,25,50,75,100,125,150,175,200,225,250,275,300,325,350,375,400,619.14,1857.42]
[null,0,{"$f":"(C106-C134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D106-D134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E106-E134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F106-F134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G106-G134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H106-H134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I106-I134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J106-J134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K106-K134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L106-L134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M106-M134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N106-N134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O106-O134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P106-P134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q106-Q134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R106-R134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S106-S134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T106-T134)*#REF!","v":{"$error":"#REF!"}}]
[null,2,{"$f":"(C107-C135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D107-D135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E107-E135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F107-F135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G107-G135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H107-H135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I107-I135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J107-J135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K107-K135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L107-L135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M107-M135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N107-N135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O107-O135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P107-P135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q107-Q135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R107-R135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S107-S135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T107-T135)*#REF!","v":{"$error":"#REF!"}}]
[null,4,{"$f":"(C108-C136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D108-D136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E108-E136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F108-F136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G108-G136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H108-H136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I108-I136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J108-J136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K108-K136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L108-L136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M108-M136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N108-N136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O108-O136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P108-P136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q108-Q136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R108-R136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S108-S136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T108-T136)*#REF!","v":{"$error":"#REF!"}}]
[null,6,{"$f":"(C109-C137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D109-D137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E109-E137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F109-F137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G109-G137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H109-H137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I109-I137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J109-J137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K109-K137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L109-L137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M109-M137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N109-N137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O109-O137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P109-P137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q109-Q137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R109-R137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S109-S137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T109-T137)*#REF!","v":{"$error":"#REF!"}}]
[null,8,{"$f":"(C110-C138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D110-D138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E110-E138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F110-F138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G110-G138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H110-H138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I110-I138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J110-J138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K110-K138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L110-L138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M110-M138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N110-N138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O110-O138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P110-P138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q110-Q138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R110-R138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S110-S138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T110-T138)*#REF!","v":{"$error":"#REF!"}}]
[null,10,{"$f":"(C111-C139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D111-D139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E111-E139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F111-F139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G111-G139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H111-H139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I111-I139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J111-J139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K111-K139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L111-L139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M111-M139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N111-N139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O111-O139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P111-P139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q111-Q139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R111-R139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S111-S139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T111-T139)*#REF!","v":{"$error":"#REF!"}}]
[null,12,{"$f":"(C112-C140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D112-D140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E112-E140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F112-F140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G112-G140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H112-H140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I112-I140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J112-J140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K112-K140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L112-L140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M112-M140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N112-N140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O112-O140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P112-P140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q112-Q140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R112-R140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S112-S140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T112-T140)*#REF!","v":{"$error":"#REF!"}}]
[null,14,{"$f":"(C113-C141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D113-D141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E113-E141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F113-F141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G113-G141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H113-H141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I113-I141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J113-J141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K113-K141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L113-L141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M113-M141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N113-N141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O113-O141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P113-P141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q113-Q141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R113-R141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S113-S141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T113-T141)*#REF!","v":{"$error":"#REF!"}}]
[null,16,{"$f":"(C114-C142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D114-D142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E114-E142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F114-F142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G114-G142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H114-H142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I114-I142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J114-J142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K114-K142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L114-L142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M114-M142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N114-N142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O114-O142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P114-P142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q114-Q142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R114-R142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S114-S142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T114-T142)*#REF!","v":{"$error":"#REF!"}}]
[null,18,{"$f":"(C115-C143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D115-D143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E115-E143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F115-F143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G115-G143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H115-H143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I115-I143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J115-J143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K115-K143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L115-L143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M115-M143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N115-N143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O115-O143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P115-P143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q115-Q143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R115-R143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S115-S143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T115-T143)*#REF!","v":{"$error":"#REF!"}}]
[null,20,{"$f":"(C116-C144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D116-D144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E116-E144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F116-F144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G116-G144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H116-H144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I116-I144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J116-J144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K116-K144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L116-L144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M116-M144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N116-N144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O116-O144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P116-P144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q116-Q144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R116-R144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S116-S144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T116-T144)*#REF!","v":{"$error":"#REF!"}}]
[null,22,{"$f":"(C117-C145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D117-D145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E117-E145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F117-F145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G117-G145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H117-H145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I117-I145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J117-J145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K117-K145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L117-L145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M117-M145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N117-N145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O117-O145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P117-P145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q117-Q145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R117-R145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S117-S145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T117-T145)*#REF!","v":{"$error":"#REF!"}}]
[null,24,{"$f":"(C118-C146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D118-D146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E118-E146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F118-F146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G118-G146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H118-H146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I118-I146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J118-J146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K118-K146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L118-L146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M118-M146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N118-N146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O118-O146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P118-P146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q118-Q146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R118-R146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S118-S146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T118-T146)*#REF!","v":{"$error":"#REF!"}}]
[null,26,{"$f":"(C119-C147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D119-D147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E119-E147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F119-F147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G119-G147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H119-H147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I119-I147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J119-J147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K119-K147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L119-L147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M119-M147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N119-N147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O119-O147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P119-P147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q119-Q147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R119-R147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S119-S147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T119-T147)*#REF!","v":{"$error":"#REF!"}}]
[null,28,{"$f":"(C120-C148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D120-D148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E120-E148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F120-F148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G120-G148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H120-H148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I120-I148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J120-J148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K120-K148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L120-L148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M120-M148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N120-N148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O120-O148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P120-P148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q120-Q148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R120-R148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S120-S148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T120-T148)*#REF!","v":{"$error":"#REF!"}}]
[null,30,{"$f":"(C121-C149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D121-D149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E121-E149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F121-F149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G121-G149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H121-H149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I121-I149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J121-J149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K121-K149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L121-L149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M121-M149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N121-N149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O121-O149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P121-P149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q121-Q149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R121-R149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S121-S149)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T121-T149)*#REF!","v":{"$error":"#REF!"}}]
[null,32,{"$f":"(C122-C150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D122-D150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E122-E150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F122-F150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G122-G150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H122-H150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I122-I150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J122-J150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K122-K150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L122-L150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M122-M150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N122-N150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O122-O150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P122-P150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q122-Q150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R122-R150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S122-S150)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T122-T150)*#REF!","v":{"$error":"#REF!"}}]
[null,34,{"$f":"(C123-C151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D123-D151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E123-E151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F123-F151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G123-G151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H123-H151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I123-I151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J123-J151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K123-K151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L123-L151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M123-M151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N123-N151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O123-O151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P123-P151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q123-Q151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R123-R151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S123-S151)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T123-T151)*#REF!","v":{"$error":"#REF!"}}]
[null,36,{"$f":"(C124-C152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D124-D152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E124-E152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F124-F152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G124-G152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H124-H152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I124-I152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J124-J152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K124-K152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L124-L152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M124-M152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N124-N152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O124-O152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P124-P152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q124-Q152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R124-R152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S124-S152)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T124-T152)*#REF!","v":{"$error":"#REF!"}}]
[null,38,{"$f":"(C125-C153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D125-D153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E125-E153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F125-F153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G125-G153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H125-H153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I125-I153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J125-J153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K125-K153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L125-L153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M125-M153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N125-N153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O125-O153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P125-P153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q125-Q153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R125-R153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S125-S153)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T125-T153)*#REF!","v":{"$error":"#REF!"}}]
[null,40,{"$f":"(C126-C154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D126-D154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E126-E154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F126-F154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G126-G154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H126-H154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I126-I154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J126-J154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K126-K154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L126-L154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M126-M154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N126-N154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O126-O154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P126-P154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q126-Q154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R126-R154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S126-S154)*#REF!","v":{"$error":"#REF!"}},{"$f":"(T126-T154)*#REF!","v":{"$error":"#REF!"}}]

{"sheet":"2. Health impact","index":1,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,0,31,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
["Table 1. Health outcomes in each wealth quintile of the population"]
["Wealth Quintile Group","Input 1: \nAverage individual health under Programme A (QALE)","Input 2: \nIncremental individual health impact from Programme B (QALYs) ","Average individual health under Programme B (QALE)","Input 3:\nPopulation (n)","Incremental population health impact from Programme B (QALYs)"]
["Q1 - poorest",{"$f":"'5. Final'!B4","v":64.7},{"$f":"'5. Final'!C4","v":2},{"$f":"C11+B11","v":66.7},{"$f":"'5. Final'!D4","v":10000000},{"$f":"E11*C11","v":20000000}]
["Q2",{"$f":"'5. Final'!B5","v":71.87},{"$f":"'5. Final'!C5","v":1},{"$f":"C12+B12","v":72.87},{"$f":"'5. Final'!D5","v":10000000},{"$f":"E12*C12","v":10000000}]
["Q3",{"$f":"'5. Final'!B6","v":75.430000000000007},{"$f":"'5. Final'!C6","v":0},75.430000000000007,{"$f":"'5. Final'!D6","v":10000000},0]
["Q4",{"$f":"'5. Final'!B7","v":77.790000000000006},{"$f":"'5. Final'!C7","v":-2},75.790000000000006,{"$f":"'5. Final'!D7","v":10000000},-20000000]
["Q5 - richest",{"$f":"'5. Final'!B8","v":80.5},{"$f":"'5. Final'!C8","v":-3},77.5,{"$f":"'5. Final'!D8","v":10000000},-30000000]
["Total",null,null,null,{"$f":"SUM(E11:E15)","v":50000000},{"$f":"SUM(F11:F15)","v":-20000000}]
["Average",{"$f":"AVERAGE(B11:B15)","v":74.058000000000007},{"$f":"AVERAGE(C11:C15)","v":-0.4},73.658000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Now that you have worked out and visualised the total health impact, let's quantify the equity impact. We will use the Atkinson inequality index as our equity metric. Sheet 3 will show you how to calculate this index."]

{"sheet":"3. Equity impact","index":2,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[7,7,15,8],[32,0,32,6],[6,2,6,3],[6,4,6,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[31,0,31,5],[30,0,30,7],[20,6,21,9]]}
[]
[]
[]
[]
[]
["Table 2. Atkinson welfare and inequality indices"]
[null,null,"Programme A",null,"Programme B",null,"Difference"]
["Quintile Group","Population (n)","hi","Formula: \nhi^(1-ε)*n","hi","Formula: \nhi^(1-ε)*n","(B - A)","Equity impact = -DA(ε) i.e. minus the change in the Atkinson inequality index"]
["Q1 - poorest",{"$f":"'5. Final'!D4","v":10000000},{"$f":"'2. Health impact'!B11","v":64.7},{"$f":"(C9^(1-atkinson_e))*B9","v":7.7795986683776984E-12},{"$f":"'2. Health impact'!D11","v":66.7},{"$f":"(E9^(1-atkinson_e))*B9","v":5.7377505178259318E-12}]
["Q2",{"$f":"'5. Final'!D5","v":10000000},{"$f":"'2. Health impact'!B12","v":71.87},{"$f":"(C10^(1-atkinson_e))*B10","v":2.7197159700598513E-12},{"$f":"'2. Health impact'!D12","v":72.87},{"$f":"(E10^(1-atkinson_e))*B10","v":2.3687122429384217E-12}]
["Q3",{"$f":"'5. Final'!D6","v":10000000},{"$f":"'2. Health impact'!B13","v":75.430000000000007},{"$f":"(C11^(1-atkinson_e))*B11","v":1.6770998605927908E-12},{"$f":"'2. Health impact'!D13","v":75.430000000000007},{"$f":"(E11^(1-atkinson_e))*B11","v":1.6770998605927908E-12}]
["Q4",{"$f":"'5. Final'!D7","v":10000000},{"$f":"'2. Health impact'!B14","v":77.790000000000006},{"$f":"(C12^(1-atkinson_e))*B12","v":1.2324300671798632E-12},{"$f":"'2. Health impact'!D14","v":75.790000000000006},{"$f":"(E12^(1-atkinson_e))*B12","v":1.5991195373862212E-12}]
["Q5 - richest",{"$f":"'5. Final'!D8","v":10000000},{"$f":"'2. Health impact'!B15","v":80.5},{"$f":"(C13^(1-atkinson_e))*B13","v":8.7506677840601057E-13},{"$f":"'2. Health impact'!D15","v":77.5},{"$f":"(E13^(1-atkinson_e))*B13","v":1.2793311512741407E-12}]
["Total",{"$f":"SUM(B9:B13)","v":50000000},null,{"$f":"SUM(D9:D13)","v":1.4283911344616215E-11},null,{"$f":"SUM(F9:F13)","v":1.2662013310017507E-11}]
["Average",null,{"$f":"AVERAGE(C9:C13)","v":74.058000000000007},{"$f":"D14/N","v":2.8567822689232431E-19},{"$f":"AVERAGE(E9:E13)","v":73.658000000000001},{"$f":"F14/N","v":2.5324026620035014E-19}]
["EDE [bigger is better]",null,null,{"$f":"D15^(1/(1-atkinson_e))","v":71.517493608190222},null,{"$f":"F15^(1/(1-atkinson_e))","v":72.384690844045707},{"$f":"F16-D16","v":0.86719723585548536}]
["A(ε)  [bigger is worse]",null,null,{"$f":"1-(D16/C15)","v":3.430428031826116E-2},null,{"$f":"1-F16/E15","v":1.7286773411636092E-2},{"$f":"F17-D17","v":-1.7017506906625068E-2},null,{"$f":"-G17","v":1.7017506906625068E-2}]
[]
["Key Atkinson formulae:"]
[]
["Welfare index",null,null,null,null,null,"Now look at the next sheet to see these results plotted on the equity impact plane. Once you have interpreted the equity impact plane, turn to sheet 4 to analyse the equity trade-off"]
[]
[]
["Inequality index"]
[]
["where"]
["hi = individual health in quality adjusted life expectancy (QALE)"]
["N = total population size"]
["e = Atkinson inequality aversion parameter"]
["EDE = \"Equally Distributed Equivalent\" health (the Atkinson index of social welfare on the same scale as individual health)"]
["A(e) = Atkinson index of inequality (scaled from 0 to 1, where 0 represents no inequality and 1 represents full inequality)"]
["    = mean health in the general population"]
["The Atkinson index of inequality measures the fraction of population health you would sacrifice to achieve full equality in health, given the current health distribution and your degree of inequality aversion"]

{"sheet":"4. Equity trade off","index":4,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[18,6,19,11],[3,2,3,3],[3,4,3,5],[15,6,15,11]]}
[]
[]
["Table 3. Summary health and inequality impacts for Programmes A and B"]
["Inequality aversion ε=",0,"Comparator Programme A",null,"Equity-Focused Programme B"]
["Quintile Group","Population (n)","hi","hi^(1-ε)*n","hi","hi^(1-ε)*n"]
["Q1 - poorest",{"$f":"'5. Final'!D4","v":10000000},{"$f":"'2. Health impact'!B11","v":64.7},{"$f":"B6*(C6^(1-$B$4))","v":647000000},{"$f":"'2. Health impact'!D11","v":66.7},{"$f":"B6*(E6^(1-$B$4))","v":667000000}]
["Q2",{"$f":"'5. Final'!D5","v":10000000},{"$f":"'2. Health impact'!B12","v":71.87},{"$f":"B7*(C7^(1-$B$4))","v":718700000},{"$f":"'2. Health impact'!D12","v":72.87},{"$f":"B7*(E7^(1-$B$4))","v":728700000}]
["Q3",{"$f":"'5. Final'!D6","v":10000000},{"$f":"'2. Health impact'!B13","v":75.430000000000007},754300000.00000012,{"$f":"'2. Health impact'!D13","v":75.430000000000007},754300000.00000012]
["Q4",{"$f":"'5. Final'!D7","v":10000000},{"$f":"'2. Health impact'!B14","v":77.790000000000006},777900000.00000012,{"$f":"'2. Health impact'!D14","v":75.790000000000006},757900000.00000012]
["Q5- richest",{"$f":"'5. Final'!D8","v":10000000},{"$f":"'2. Health impact'!B15","v":80.5},805000000,{"$f":"'2. Health impact'!D15","v":77.5},775000000]
["Total",{"$f":"SUM(B6:B10)","v":50000000},null,{"$f":"SUM(D6:D10)","v":3702900000},null,{"$f":"SUM(F6:F10)","v":3682900000}]
["Average",null,{"$f":"AVERAGE(C6:C10)","v":74.058000000000007},{"$f":"D11/$B$11","v":74.058000000000007},{"$f":"AVERAGE(E6:E10)","v":73.658000000000001},{"$f":"F11/$B$11","v":73.658000000000001}]
["EDE [bigger is better]",null,null,{"$f":"D12^(1/(1-$B$4))","v":74.058000000000007},null,{"$f":"F12^(1/(1-$B$4))","v":73.658000000000001}]
[]
["Data table showing how EDE QALY impact varies with inequality aversion, e"]
["Inequality aversion, ε","Programme A EDE\n(QALYs)","Programme B EDE\n(QALYs)","EDE Impact\n(B - A)","Population EDE Impact\n(EDE Impact * total N)",null,"The point at which EDE impact becomes positive is the point at which Programme B is preferred. The larger your degree of inequality aversion, the more worthwhile you will consider Programme B to be."]
[0,{"$f":"D13","v":74.058000000000007},{"$f":"F13","v":73.658000000000001},{"$f":"C17-B17","v":-0.40000000000000568},{"$f":"D17*N","v":-20000000.000000283}]
[0.5,73.954277308730028,73.608155721550659,-0.34612158717936836,-17306079.358968418]
[0.99,73.850875926280111,73.558439464102889,-0.2924364621772213,-14621823.108861065,null,"Now turn to sheet 5 to see how it all fits together"]
[2,73.632530184757201,73.453284433366349,-0.17924575139085164,-8962287.5695425812]
[3,73.409963993580632,73.345697963409535,-6.4266030171097555E-2,-3213301.5085548777]
[4,73.181819239168945,73.234787852706646,5.2968613537700548E-2,2648430.6768850274]
[5,72.94900885159629,73.120725671319548,0.17171681972325814,8585840.9861629065]
[6,72.712571523697221,73.003723643174837,0.29115211947761566,14557605.973880783]
[7,72.473646509843533,72.884033901185092,0.41038739134155833,20519369.567077916]
[8,72.233441897894764,72.761946499762047,0.52850460186728299,26425230.093364149]
[9,71.993198418248127,72.637786156782596,0.64458773853446871,32229386.926723436]
[10,71.754151390443681,72.511907771614972,0.75775638117129063,37887819.058564529]
[11,71.517493608190222,72.384690844045707,0.86719723585548536,43359861.792774267]
[12,71.284341792751448,72.256532993191996,0.97219120044054819,48609560.022027411]
[13,71.055708743762452,72.127842837826506,1.0721340940640545,53606704.703202724]
[14,70.832482590402279,71.999032543039363,1.1665499526370837,58327497.631854184]
[15,70.615413732160675,71.870510357982795,1.2550966258221194,62754831.291105971]
[16,70.405109292239445,71.742673463632769,1.3375641713933248,66878208.569666244]
[17,70.202034290978347,71.615901419276184,1.4138671282978379,70693356.414891899]
[18,70.00651833735175,71.490550445925265,1.4840321085735155,74201605.428675771]
[20,69.63887254525072,71.245392781860119,1.6065202366093985,80326011.830469921]

{"sheet":"5. Final","index":5,"n_rows":176,"n_cols":19,"rows_kept":176,"cut":false,"hidden":false,"merged":[[17,0,17,3],[0,0,0,3],[10,0,10,1],[11,0,11,1],[12,0,12,1],[1,0,1,3]]}
["Equity Trade-Off Dashboard"]
["Try changing the input values in blue."]
["Quintile Group","Prog A Individual health (QALE)","Prog B Individual net health impact (QALE)","Pop (n)"]
["Q1 - poorest fifth",{"$f":"61.7+3","v":64.7},2,{"$f":"10000000","v":10000000}]
["Q2",{"$f":"67.87+4","v":71.87},1,{"$f":"10000000","v":10000000}]
["Q3",{"$f":"70.43+5","v":75.430000000000007},0,10000000]
["Q4",{"$f":"71.79+6","v":77.790000000000006},-2,10000000]
["Q5 - richest fifth",{"$f":"73.5+7","v":80.5},-3,10000000]
[]
["Results",null,null,3.4249101043261065E-2]
["Net individual health impact (QALE)",null,{"$f":"'2. Health impact'!C17","v":-0.4}]
["Net population health impact (QALYs)",null,{"$f":"'2. Health impact'!F16","v":-20000000}]
["Net equity impact",null,{"$f":"'3. Equity impact'!I17","v":1.7017506906625068E-2}]
[]
["Inequality aversion parameter, e",11,"atkinson_e"]
["Implied equity weight to the poorest fifth",{"$f":"'Equity weight 1'!B15","v":11.129220686154259}]
["Implied Atkinson inequality index - the proportion of total health you are willing to sacrifice for equal health",{"$f":"'Equity weight 1'!B11","v":3.4249101043261065E-2}]
["Try entering a different inequality aversion parameter in the green box. Then click the grey button to update the equity weight."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Threshold Analysis: Standard Vaccine EDE"]
[]
[null,"Threshold"]
[{"$f":"D13","v":0},25,50,75,100,125,150,175,200,225,250,275,300,325,350,375,400,619.14,1857.42]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Threshold Analysis: Equitable Vaccine EDE"]
[]
[null,"Threshold"]
[{"$f":"$G$13","v":0},25,50,75,100,125,150,175,200,225,250,275,300,325,350,375,400,619.14,1857.42]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Threshold Analysis: Standard Vaccine EDE- Equitable vaccine EDE"]
[]
[null,"Threshold"]
[null,25,50,75,100,125,150,175,200,225,250,275,300,325,350,375,400,619.14,1857.42]
[0,{"$f":"(B100-B128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C100-C128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D100-D128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E100-E128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F100-F128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G100-G128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H100-H128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I100-I128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J100-J128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K100-K128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L100-L128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M100-M128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N100-N128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O100-O128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P100-P128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q100-Q128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R100-R128)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S100-S128)*#REF!","v":{"$error":"#REF!"}}]
[2,{"$f":"(B101-B129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C101-C129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D101-D129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E101-E129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F101-F129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G101-G129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H101-H129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I101-I129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J101-J129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K101-K129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L101-L129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M101-M129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N101-N129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O101-O129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P101-P129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q101-Q129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R101-R129)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S101-S129)*#REF!","v":{"$error":"#REF!"}}]
[4,{"$f":"(B102-B130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C102-C130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D102-D130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E102-E130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F102-F130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G102-G130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H102-H130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I102-I130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J102-J130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K102-K130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L102-L130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M102-M130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N102-N130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O102-O130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P102-P130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q102-Q130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R102-R130)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S102-S130)*#REF!","v":{"$error":"#REF!"}}]
[6,{"$f":"(B103-B131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C103-C131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D103-D131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E103-E131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F103-F131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G103-G131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H103-H131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I103-I131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J103-J131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K103-K131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L103-L131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M103-M131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N103-N131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O103-O131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P103-P131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q103-Q131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R103-R131)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S103-S131)*#REF!","v":{"$error":"#REF!"}}]
[8,{"$f":"(B104-B132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C104-C132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D104-D132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E104-E132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F104-F132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G104-G132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H104-H132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I104-I132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J104-J132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K104-K132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L104-L132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M104-M132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N104-N132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O104-O132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P104-P132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q104-Q132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R104-R132)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S104-S132)*#REF!","v":{"$error":"#REF!"}}]
[10,{"$f":"(B105-B133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C105-C133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D105-D133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E105-E133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F105-F133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G105-G133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H105-H133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I105-I133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J105-J133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K105-K133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L105-L133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M105-M133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N105-N133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O105-O133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P105-P133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q105-Q133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R105-R133)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S105-S133)*#REF!","v":{"$error":"#REF!"}}]
[12,{"$f":"(B106-B134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C106-C134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D106-D134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E106-E134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F106-F134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G106-G134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H106-H134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I106-I134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J106-J134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K106-K134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L106-L134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M106-M134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N106-N134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O106-O134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P106-P134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q106-Q134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R106-R134)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S106-S134)*#REF!","v":{"$error":"#REF!"}}]
[14,{"$f":"(B107-B135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C107-C135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D107-D135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E107-E135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F107-F135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G107-G135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H107-H135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I107-I135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J107-J135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K107-K135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L107-L135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M107-M135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N107-N135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O107-O135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P107-P135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q107-Q135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R107-R135)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S107-S135)*#REF!","v":{"$error":"#REF!"}}]
[16,{"$f":"(B108-B136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C108-C136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D108-D136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E108-E136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F108-F136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G108-G136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H108-H136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I108-I136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J108-J136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K108-K136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L108-L136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M108-M136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N108-N136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O108-O136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P108-P136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q108-Q136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R108-R136)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S108-S136)*#REF!","v":{"$error":"#REF!"}}]
[18,{"$f":"(B109-B137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C109-C137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D109-D137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E109-E137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F109-F137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G109-G137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H109-H137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I109-I137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J109-J137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K109-K137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L109-L137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M109-M137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N109-N137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O109-O137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P109-P137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q109-Q137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R109-R137)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S109-S137)*#REF!","v":{"$error":"#REF!"}}]
[20,{"$f":"(B110-B138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C110-C138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D110-D138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E110-E138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F110-F138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G110-G138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H110-H138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I110-I138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J110-J138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K110-K138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L110-L138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M110-M138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N110-N138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O110-O138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P110-P138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q110-Q138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R110-R138)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S110-S138)*#REF!","v":{"$error":"#REF!"}}]
[22,{"$f":"(B111-B139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C111-C139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D111-D139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E111-E139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F111-F139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G111-G139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H111-H139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I111-I139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J111-J139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K111-K139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L111-L139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M111-M139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N111-N139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O111-O139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P111-P139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q111-Q139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R111-R139)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S111-S139)*#REF!","v":{"$error":"#REF!"}}]
[24,{"$f":"(B112-B140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C112-C140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D112-D140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E112-E140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F112-F140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G112-G140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H112-H140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I112-I140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J112-J140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K112-K140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L112-L140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M112-M140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N112-N140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O112-O140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P112-P140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q112-Q140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R112-R140)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S112-S140)*#REF!","v":{"$error":"#REF!"}}]
[26,{"$f":"(B113-B141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C113-C141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D113-D141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E113-E141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F113-F141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G113-G141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H113-H141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I113-I141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J113-J141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K113-K141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L113-L141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M113-M141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N113-N141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O113-O141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P113-P141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q113-Q141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R113-R141)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S113-S141)*#REF!","v":{"$error":"#REF!"}}]
[28,{"$f":"(B114-B142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C114-C142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D114-D142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E114-E142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F114-F142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G114-G142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H114-H142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I114-I142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J114-J142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K114-K142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L114-L142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M114-M142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N114-N142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O114-O142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P114-P142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q114-Q142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R114-R142)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S114-S142)*#REF!","v":{"$error":"#REF!"}}]
[30,{"$f":"(B115-B143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C115-C143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D115-D143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E115-E143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F115-F143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G115-G143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H115-H143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I115-I143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J115-J143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K115-K143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L115-L143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M115-M143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N115-N143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O115-O143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P115-P143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q115-Q143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R115-R143)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S115-S143)*#REF!","v":{"$error":"#REF!"}}]
[32,{"$f":"(B116-B144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C116-C144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D116-D144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E116-E144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F116-F144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G116-G144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H116-H144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I116-I144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J116-J144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K116-K144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L116-L144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M116-M144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N116-N144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O116-O144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P116-P144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q116-Q144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R116-R144)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S116-S144)*#REF!","v":{"$error":"#REF!"}}]
[34,{"$f":"(B117-B145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C117-C145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D117-D145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E117-E145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F117-F145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G117-G145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H117-H145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I117-I145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J117-J145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K117-K145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L117-L145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M117-M145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N117-N145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O117-O145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P117-P145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q117-Q145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R117-R145)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S117-S145)*#REF!","v":{"$error":"#REF!"}}]
[36,{"$f":"(B118-B146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C118-C146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D118-D146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E118-E146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F118-F146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G118-G146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H118-H146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I118-I146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J118-J146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K118-K146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L118-L146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M118-M146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N118-N146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O118-O146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P118-P146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q118-Q146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R118-R146)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S118-S146)*#REF!","v":{"$error":"#REF!"}}]
[38,{"$f":"(B119-B147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C119-C147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D119-D147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E119-E147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F119-F147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G119-G147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H119-H147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I119-I147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J119-J147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K119-K147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L119-L147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M119-M147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N119-N147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O119-O147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P119-P147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q119-Q147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R119-R147)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S119-S147)*#REF!","v":{"$error":"#REF!"}}]
[40,{"$f":"(B120-B148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(C120-C148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D120-D148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E120-E148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F120-F148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G120-G148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H120-H148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I120-I148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J120-J148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K120-K148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L120-L148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M120-M148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N120-N148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O120-O148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P120-P148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q120-Q148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(R120-R148)*#REF!","v":{"$error":"#REF!"}},{"$f":"(S120-S148)*#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Equity weight 1","index":6,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,5],[0,0,0,5]]}
["These final worksheets provide optional extra material \nrequiring a more advanced understanding of Excel functions and mathematics"]
["Equity weight calculator using \"goalseek\"\nThis worksheet uses your inequality aversion value in the light green box E3 to compute the implied equity weight for the poorest fifth, using an iterative \"goalseek\" algorithm that minimises the difference in EDE between two distributions - one that gives a small gain to the poor and one that gives a corresponding gain to the rich."]
["Your chosen inequality aversion parameter (=atkinson_e from sheet 5)",null,null,null,{"$f":"atkinson_e","v":11}]
["Quintile Group","Distribution 1: Small gain to the poor","U(h) and EDE","Distribution 2: Small gain to the rich","U(h) and EDE","U(h) and EDE difference"]
[{"$f":"'2. Health impact'!A11","v":"Q1 - poorest"},{"$f":"'2. Health impact'!B11 + B12","v":64.710000000000008},{"$f":"B5^(1-atkinson_e)","v":7.7675847742589559E-19},{"$f":"'2. Health impact'!B11","v":64.7},{"$f":"D5^(1-atkinson_e)","v":7.779598668377699E-19},{"$f":"B5-D5","v":1.0000000000005116E-2}]
[{"$f":"'2. Health impact'!A12","v":"Q2"},{"$f":"'2. Health impact'!B12","v":71.87},{"$f":"B6^(1-atkinson_e)","v":2.7197159700598514E-19},{"$f":"'2. Health impact'!B12","v":71.87},{"$f":"D6^(1-atkinson_e)","v":2.7197159700598514E-19},{"$f":"B6-D6","v":0}]
[{"$f":"'2. Health impact'!A13","v":"Q3"},{"$f":"'2. Health impact'!B13","v":75.430000000000007},{"$f":"B7^(1-atkinson_e)","v":1.6770998605927908E-19},{"$f":"'2. Health impact'!B13","v":75.430000000000007},{"$f":"D7^(1-atkinson_e)","v":1.6770998605927908E-19},0]
[{"$f":"'2. Health impact'!A14","v":"Q4"},{"$f":"'2. Health impact'!B14","v":77.790000000000006},{"$f":"B8^(1-atkinson_e)","v":1.2324300671798631E-19},{"$f":"'2. Health impact'!B14","v":77.790000000000006},{"$f":"D8^(1-atkinson_e)","v":1.2324300671798631E-19},0]
[{"$f":"'2. Health impact'!A15","v":"Q5 - richest"},{"$f":"'2. Health impact'!B15","v":80.5},{"$f":"B9^(1-atkinson_e)","v":8.7506677840601053E-20},{"$f":"'2. Health impact'!B15 +B13","v":80.611292206861549},{"$f":"D9^(1-atkinson_e)","v":8.6306035996151753E-20},-0.11129220686154895]
["Average and EDE",{"$f":"AVERAGE(B5:B9)","v":74.06},{"$f":"AVERAGE(C5:C9)^(1/(1-atkinson_e))","v":71.523511576736084},{"$f":"AVERAGE(D5:D9)","v":74.080258441372308},{"$f":"AVERAGE(E5:E9)^(1/(1-atkinson_e))","v":71.523507830308404},{"$f":"E10-C10","v":-3.7464276800847074E-6}]
["Atkinson index",{"$f":"1-C10/B10","v":3.4249101043261065E-2}]
["Input size of small gain to the poor",0.01]
["Goalseek estimated size of corresponding small gain to the rich",0.11129220686154259]
[]
["Implied equity weight to the poorest fifth",{"$f":"B13/B12","v":11.129220686154259}]
[]
["Command used to calculate the size of the corresponding small gain to the rich:"]
["Data, What If Analysis, Goal Seek, set F8 equal to 0 by changing B11"]
[]
[]
["Another version of this equity weight calculator is available in R code at the below website:"]
["https://github.com/miqdadasaria/social_welfare_functions/blob/master/relative_weights.R"]

{"sheet":"Equity weight 2","index":7,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,5],[0,0,0,6]]}
["Equity weight calculator using calculus to compute the marginal EDE QALY value of health gains - observed narrow range of QALE from 64 to 80"]
["Enter an inequality aversion parameter in the blue box below to see how the marginal EDE QALY values and implied equity weights change"]
["Inequality aversion ε=",11,"Comparator","Standard EDE Calculation",null,"U(h) - assuming just five individuals","U(h) * pop"]
["Quintile Group","N","hi","hi^(1-ε)*N","h^(1-e)","h^(1-e)/(1-e)"]
["Q1 - poorest",{"$f":"'2. Health impact'!E11","v":10000000},{"$f":"'2. Health impact'!B11","v":64.7},{"$f":"B5*(C5^(1-$B$3))","v":7.7795986683776984E-12},{"$f":"C5^(1-$B$3)","v":7.779598668377699E-19},{"$f":"E5/(1-$B$3)","v":-7.7795986683776993E-20},{"$f":"F5*$B$5","v":-7.7795986683776994E-13}]
["Q2",{"$f":"'2. Health impact'!E12","v":10000000},{"$f":"'2. Health impact'!B12","v":71.87},{"$f":"B6*(C6^(1-$B$3))","v":2.7197159700598513E-12},{"$f":"C6^(1-$B$3)","v":2.7197159700598514E-19},{"$f":"E6/(1-$B$3)","v":-2.7197159700598516E-20},{"$f":"F6*$B$5","v":-2.7197159700598515E-13}]
["Q3",{"$f":"'2. Health impact'!E13","v":10000000},{"$f":"'2. Health impact'!B13","v":75.430000000000007},1.6770998605927908E-12,{"$f":"C7^(1-$B$3)","v":1.6770998605927908E-19},-1.6770998605927909E-20,-1.6770998605927909E-13]
["Q4",{"$f":"'2. Health impact'!E14","v":10000000},{"$f":"'2. Health impact'!B14","v":77.790000000000006},1.2324300671798632E-12,{"$f":"C8^(1-$B$3)","v":1.2324300671798631E-19},-1.2324300671798632E-20,-1.2324300671798632E-13]
["Q5- richest",{"$f":"'2. Health impact'!E15","v":10000000},{"$f":"'2. Health impact'!B15","v":80.5},8.7506677840601057E-13,{"$f":"C9^(1-$B$3)","v":8.7506677840601053E-20},-8.7506677840601047E-21,-8.7506677840601051E-14]
["Total",{"$f":"SUM(B5:B9)","v":50000000},null,{"$f":"SUM(D5:D9)","v":1.4283911344616215E-11},null,{"$f":"SUM(F5:F9)","v":-1.4283911344616218E-19},{"$f":"SUM(G5:G9)","v":-1.4283911344616216E-12}]
["Average",null,{"$f":"AVERAGE(C5:C9)","v":74.058000000000007},{"$f":"D10/$B$10","v":2.8567822689232431E-19},null,{"$f":"AVERAGE(F5:F9)","v":-2.8567822689232439E-20},{"$f":"G10/B10","v":-2.8567822689232433E-20}]
["EDE [bigger is better]",null,null,{"$f":"D11^(1/(1-$B$3))","v":71.517493608190222},null,{"$f":"((1-$B$3)*F11)^(1/(1-$B$3))","v":71.517493608190222},{"$f":"((1-$B$3)*G11)^(1/(1-$B$3))","v":71.517493608190222}]
["A(ε)  [bigger is worse]",null,null,{"$f":"1-(D12/C11)","v":3.430428031826116E-2},null,{"$f":"1-F12/C11","v":3.430428031826116E-2},{"$f":"1-G12/C11","v":3.430428031826116E-2}]
["Average W = AW (sum of utilities * 1/n)",null,null,null,null,{"$f":"F11","v":-2.8567822689232439E-20},{"$f":"G11","v":-2.8567822689232433E-20}]
["Total W = TW (sum of utilities)",null,null,null,null,{"$f":"F10","v":-1.4283911344616218E-19},{"$f":"G10","v":-1.4283911344616216E-12}]
[]
[]
[null,null,null,"Marginal total welfare value of a QALY","Marginal EDE QALY value"]
["ID","h (= quality adjusted age)","U(h)","Formula: dTW/dh = h^-e","Formula: (AW*(1-e)) ^(e/1-e) * h^-e","Implied equity weight compared with \"Q1 - Richest\" reference h = 80"]
[1,64,{"$f":"B20^(1-$B$3)/(1-$B$3)","v":-8.673617379884036E-20},{"$f":"B20^-$B$3","v":1.3552527156068805E-20},{"$f":"($F$14*(1-$B$3))^($B$3/(1-$B$3))*B20^(-$B$3)","v":3.3927778984161003},{"$f":"E20/$E$36","v":11.641532182693483},"Q1 - Poorest"]
[2,65,-7.4279065893279455E-20,1.142754859896607E-20,2.8608047689678515,{"$f":"E21/$E$36","v":9.8161895012019791}]
[3,66,-6.3761811137111061E-20,9.6608804753198578E-21,2.4185320847136058,8.298633138412745]
[4,67,-5.4859516162267737E-20,8.1879874869056325E-21,2.0498038969537249,7.0334276952633852]
[5,68,-4.7305416757156292E-20,6.9566789348759257E-21,1.7415546388375795,5.9757417028128428]
[6,69,-4.0879831084715139E-20,5.9246132006833531E-21,1.4831843900745549,5.0892039876769779]
[7,70,-3.5401331746414357E-20,5.0573331066306221E-21,1.2660670435492096,4.3442160595913206]
[8,71,-3.0719667647902042E-20,4.3267137532256388E-21,1.0831617325439871,3.7166188138515071]
[9,72,-2.671007058389896E-20,3.7097320255415223E-21,0.92870478548847923,3.1866355453249353]
[10,73,-2.3268661340602985E-20,3.1874878548771211E-21,0.79796470584116486,2.738031218618886]
[11,74,-2.0308731725735853E-20,2.7444232061805207E-21,0.68704665119670838,2.3574415833857603]
[12,75,-1.7757726633812598E-20,2.3676968845083462E-21,0.5927359205704581,2.0338361371608875]
[13,76,-1.5554787312774857E-20,2.046682541154586E-21,0.51237228383592592,1.7580869159106243]
[14,77,-1.3648745891698697E-20,1.7725644015193116E-21,0.44374877509844041,1.5226212269158512]
[15,78,-1.1996483833607357E-20,1.5380107478983791E-21,0.38502995145516944,1.3211411726240081]
[16,79,-1.0561584720104226E-20,1.3369094582410411E-21,0.33468568702129509,1.14839648017167]
[17,80,-9.3132257461547861E-21,1.1641532182693481E-21,0.2914374023257752,1,"Q5 - Richest"]
[18,81,-8.2252633399699592E-21,1.0154646098728345E-21,0.2542142764464046,0.87227745792984468]
[19,82,-7.2754770678070067E-21,8.8725330095207391E-22,0.22211749551218846,0.76214478217144066]
[20,83,-6.4449429331534354E-21,7.76499148572703E-22,0.19439098841699537,0.66700768969832092]

{"sheet":"Equity weight 3","index":8,"n_rows":145,"n_cols":7,"rows_kept":145,"cut":false,"hidden":false,"merged":[[1,0,1,5],[0,0,0,5]]}
["Calculus-based equity weight calculator with wide range of QALE from 0 to 125"]
["Enter an inequality aversion parameter in the blue box below to see how the marginal EDE QALY values and implied equity weights change"]
["Inequality aversion ε=",1.1000000000000001,"Comparator","Standard EDE Calculation",null,"U(h) - assuming just five individuals","U(h) * pop"]
["Quintile Group","N","hi","hi^(1-ε)*N","h^(1-e)","h^(1-e)/(1-e)"]
["Q1 - poorest",{"$f":"'2. Health impact'!E11","v":10000000},{"$f":"'2. Health impact'!B11","v":64.7},{"$f":"B5*(C5^(1-$B$3))","v":6590366.5745228771},{"$f":"C5^(1-$B$3)","v":0.65903665745228768},{"$f":"E5/(1-$B$3)","v":-6.5903665745228706},{"$f":"F5*$B$5","v":-65903665.745228708}]
["Q2",{"$f":"'2. Health impact'!E12","v":10000000},{"$f":"'2. Health impact'!B12","v":71.87},{"$f":"B6*(C6^(1-$B$3))","v":6521466.0166681875},{"$f":"C6^(1-$B$3)","v":0.6521466016668187},{"$f":"E6/(1-$B$3)","v":-6.5214660166681808},{"$f":"F6*$B$5","v":-65214660.166681811}]
["Q3",{"$f":"'2. Health impact'!E13","v":10000000},{"$f":"'2. Health impact'!B13","v":75.430000000000007},6490013.3362594899,{"$f":"C7^(1-$B$3)","v":0.64900133362594903},-6.4900133362594845,-64900133.362594843]
["Q4",{"$f":"'2. Health impact'!E14","v":10000000},{"$f":"'2. Health impact'!B14","v":77.790000000000006},6470049.7911076983,{"$f":"C8^(1-$B$3)","v":0.64700497911076982},-6.4700497911076926,-64700497.911076926]
["Q5 - richest",{"$f":"'2. Health impact'!E15","v":10000000},{"$f":"'2. Health impact'!B15","v":80.5},6447931.4539155196,{"$f":"C9^(1-$B$3)","v":0.64479314539155197},-6.4479314539155137,-64479314.539155141]
["Total",{"$f":"SUM(B5:B9)","v":50000000},null,{"$f":"SUM(D5:D9)","v":32519827.172473773},null,{"$f":"SUM(F5:F9)","v":-32.519827172473747},{"$f":"SUM(G5:G9)","v":-325198271.72473747}]
["Average",null,{"$f":"AVERAGE(C5:C9)","v":74.058000000000007},{"$f":"D10/$B$10","v":0.65039654344947551},null,{"$f":"AVERAGE(F5:F9)","v":-6.5039654344947495},{"$f":"G10/B10","v":-6.5039654344947495}]
["EDE [bigger is better]",null,null,{"$f":"D11^(1/(1-$B$3))","v":73.827430727576285},null,{"$f":"((1-$B$3)*F11)^(1/(1-$B$3))","v":73.827430727576285},{"$f":"((1-$B$3)*G11)^(1/(1-$B$3))","v":73.827430727576285}]
["A(ε)  [bigger is worse]",null,null,{"$f":"1-(D12/C11)","v":3.1133607770088556E-3},null,{"$f":"1-F12/C11","v":3.1133607770088556E-3},{"$f":"1-G12/C11","v":3.1133607770088556E-3}]
["Average W = AW (sum of utilities * 1/n)",null,null,null,null,{"$f":"F11","v":-6.5039654344947495},{"$f":"G11","v":-6.5039654344947495}]
["Total W = TW (sum of utilities)",null,null,null,null,{"$f":"F10","v":-32.519827172473747},{"$f":"G10","v":-325198271.72473747}]
[]
[]
[null,null,null,"Marginal total welfare value of a QALY","Marginal EDE QALY value"]
[null,"h (= quality adjusted age)","U(h)","Calculus formula: dTW/dh = h^-e","Calculus formula: (AW*(1-e)) ^(e/1-e) * h^-e","Implied equity weight compared with \"Q1 - Richest\" reference h = 80"]
[null,0.5,{"$f":"B20^(1-$B$3)/(1-$B$3)","v":-10.717734625362922},{"$f":"B20^-$B$3","v":2.1435469250725863},{"$f":"($F$14*(1-$B$3))^($B$3/(1-$B$3))*B20^(-$B$3)","v":243.31704052852029},{"$f":"E20/$E$100","v":265.78592638966825}]
[null,1,{"$f":"B21^(1-$B$3)/(1-$B$3)","v":-9.9999999999999911},{"$f":"B21^-$B$3","v":1},{"$f":"($F$14*(1-$B$3))^($B$3/(1-$B$3))*B21^(-$B$3)","v":113.51141310810395},{"$f":"E21/$E$100","v":123.99351900386692}]
[null,2,-9.3303299153680666,0.46651649576840371,52.9549466729123,57.845021983676965]
[null,3,-8.9595845984076128,0.29865281994692067,33.900503620895101,37.031014105646953]
[null,4,-8.7055056329612341,0.21763764082403106,24.704356155449737,26.985656953471256]
[null,5,-8.5133992252078379,0.17026798450415689,19.327359528135595,21.112126572366297]
[null,6,-8.3595880207793591,0.13932646701298948,15.815144154004066,17.275578935316748]
[null,7,-8.2317125399304345,0.11759589342757772,13.34847603867434,14.581128646489066]
[null,8,-8.1225239635623456,0.10153154954452946,11.524989663855008,12.589254117941671]
[null,9,-8.0274156176022977,8.9193506862247834E-2,10.124481004001119,11.059416788145661]
[null,10,-7.943282347242806,7.9432823472428096E-2,9.0165320395218824,9.8491553067593198]
[null,11,-7.8679344219677132,7.1526676563342911E-2,8.1190941316313534,8.8688443297403019]
[null,12,-7.7997714190430241,6.4998095158691913E-2,7.3780256307981293,8.0593425472744169]
[null,13,-7.7375891306110098,5.9519916389315516E-2,6.7561898174274004,7.3800838839271643]
[null,14,-7.6804593766023439,5.4860424118588234E-2,6.2272842654108587,6.8023370405083696]
[null,15,-7.6276520578267517,5.085101371884506E-2,5.7721704252056831,6.3051961359135129]
[null,16,-7.5785828325519811,4.7366142703449944E-2,5.3765977917487104,5.8730947154400939]
[null,17,-7.5327769492503815,4.4310452642649344E-2,5.0297420949268457,5.4942089518162867]
[null,18,-7.4898436080007604,4.1610242266670934E-2,4.7232373994603725,5.1594003652479694]
[null,19,-7.4494573817718637,3.9207670430378261E-2,4.4505180752290583,4.8614970286064576]
[null,20,-7.4113444910694684,3.7056722455347378E-2,4.2063609310612886,4.5947934199881377]
[null,21,-7.3752724891279584,3.5120345186323641E-2,3.9865600109439927,4.3546951882827862]
[null,22,-7.3410423909439571,3.336837450429074E-2,3.7876913431024697,4.1374621782259222]
[null,23,-7.308482584259318,3.1776011235910104E-2,3.6069399383271445,3.9400194530469084]
[null,24,-7.2774440604130035,3.0322683585054199E-2,3.4419706629694096,3.7598162433516613]
[null,25,-7.2477966367769469,2.8991186547107816E-2,3.290830552642861,3.5947192400734642]
[null,26,-7.2194259338166749,2.776702282237185E-2,3.1518739983724018,3.442930872006571]
[null,27,-7.192230933248636,2.6637892345365333E-2,3.0237048023439645,3.3029260107480178]
[null,28,-7.1661219885282073,2.5593292816172196E-2,2.9051308336531911,3.1734024391735778]
[null,29,-7.1410191909521643,2.462420410673162E-2,2.7951282048174826,3.053241719863125]
[null,30,-7.1168510179159785,2.3722836726386615E-2,2.6928127197449716,2.9414780064588513]
[null,31,-7.0935532069514551,2.2882429699843429E-2,2.5974169305760744,2.8372729818421849]
[null,32,-7.0710678118654657,2.2097086912079598E-2,2.5082715609627444,2.7398955659630406]
[null,33,-7.0493424068343096,2.1361643657073683E-2,2.4247903578261991,2.6487053687471991]
[null,34,-7.0283294115385893,2.067155709276057E-2,2.3464576567441013,2.5631391072207279]
[null,35,-7.0079855159577455,2.0022815759879291E-2,2.2728181113071124,2.4826993864335187]
[null,36,-6.9882711877157835,1.9411864410321642E-2,2.2034681602785207,2.4069453786617045]
[null,37,-6.9691502481948273,1.8835541211337382E-2,2.1380488995548341,2.3354850371360802]
[null,38,-6.9505895062405534,1.8291025016422525E-2,2.0762400968098014,2.2679685579739921]
[null,39,-6.9325584403428611,1.7775790872674026E-2,2.017755141071365,2.204082863379671]
[null,40,-6.9150289218123833,1.7287572304530974E-2,1.962336761495832,2.1435469250725849]
[null,41,-6.8979749727836399,1.6824329201911334E-2,1.9097533823048942,2.0861077826245062]
[null,42,-6.8813725539301753,1.6384220366500429E-2,1.8597960064760406,2.0315371393772144]
[null,43,-6.8651993776308036,1.5965579947978623E-2,1.8122755409854623,1.979628440687444]
[null,44,-6.8494347430209572,1.5566897143229466E-2,1.7670204924364832,1.9301943567602646]
[null,45,-6.8340593899316753,1.5186798644292624E-2,1.7238749747018931,1.883064606308998]
[null,46,-6.8190553691861284,1.4824033411274206E-2,1.6826969804754819,1.8380840684947866]
[null,47,-6.804405927109574,1.4477459419382088E-2,1.643356876909291,1.7951111396448651]
[null,48,-6.7900954024289133,1.4146032088393573E-2,1.6057360922261374,1.75401629858154]
[null,49,-6.776109134004801,1.3828794151030216E-2,1.5697259656645226,1.7146808503663289]
[null,50,-6.7624333780624051,1.3524866756124824E-2,1.5352267375865467,1.6769958231503315]
[null,51,-6.7490552337743663,1.3233441634851708E-2,1.5021466602556348,1.6408609968375492]
[null,52,-6.7359625762073811,1.2953774185014205E-2,1.4704012128242401,1.6061840455813596]
[null,53,-6.723143995777499,1.2685177350523588E-2,1.4399124065848465,1.5728797788795688]
[null,54,-6.7105887434725382,1.2427016191615825E-2,1.4106081686276006,1.5408694683164788]
[null,55,-6.6982866811966062,1.217870305672111E-2,1.3824217937923982,1.510080248906001]
[null,56,-6.6862282366741672,1.1939693279775301E-2,1.3552914562646268,1.480444585586161]
[null,57,-6.6744043624217149,1.1709481337581961E-2,1.3291597733918996,1.4518997967568941]
[null,58,-6.6628064983558497,1.1487597410958374E-2,1.3039734153348814,1.4243876278844396]
[null,59,-6.6514265376588382,1.1273604301116678E-2,1.2796827550413528,1.3978538691525868]
[null,60,-6.6402567955679181,1.1067094659279877E-2,1.256241553776009,1.3722480119530136]
[null,61,-6.6292899807937484,1.0867688493104519E-2,1.2336066780709749,1.3475229396978612]
[null,62,-6.6185191693074295,1.06750309182378E-2,1.2117378445018732,1.3236346490273856]
[null,63,-6.6079377802650301,1.0488790127404822E-2,1.1905973891560511,1.3005419979899415]
[null,64,-6.597539553864463,1.0308655552913239E-2,1.1701500590558844,1.278206478204466]
[null,65,{"$f":"B85^(1-$B$3)/(1-$B$3)","v":-6.5873185309520421},{"$f":"B85^-$B$3","v":1.0134336201464689E-2},{"$f":"($F$14*(1-$B$3))^($B$3/(1-$B$3))*B85^(-$B$3)","v":1.1503628231408713},{"$f":"E85/$E$100","v":1.2565920083878885}]
[null,66,-6.5772690342158944,9.9655591427513703E-3,1.131204700706093,1.2356647469509017]
[null,67,-6.567385650820758,9.8020681355533833E-3,1.1126466054485824,1.2153929216429369]
[null,68,-6.5576632163539781,9.6436223769911476E-3,1.0946612034931975,1.1957466744675682]
[null,69,-6.5480967999660118,9.4899953622695852E-3,1.0772227839605735,1.1766979202981829]
[null,70,-6.5386816906006713,9.3409738437152477E-3,1.060307140805955,1.1582202178053302]
[null,71,-6.5294133842208613,9.1963568791843184E-3,1.0438914648026447,1.1402886514654831]
[null,72,-6.5202875719449356,9.0559549610346388E-3,1.0279542446703862,1.1228797235592114]
[null,73,-6.511300129017104,8.9195892178316645E-3,1.0124751764598798,1.1059712551878971]
[null,74,-6.5024471045427017,8.7870906818144651E-3,0.99743508040181261,1.089542295444264]
[null,75,-6.4937247119257293,8.6582996159009842E-3,0.98281582451427441,1.0735730379653925]
[null,76,-6.4851293199519642,8.5330648946736459E-3,0.9686002543375597,1.0580447441789465]
[null,77,-6.4766574444661993,8.4112434343716937E-3,0.95477212823179236,1.0429396726259175]
[null,78,-6.4683057405968443,8.2926996674318621E-3,0.94131605773129434,1.0282410138070734]
[null,79,-6.4600709954854105,8.1773050575764759E-3,0.92821745250155108,1.0139328300570258]
[null,80,-6.4519501214821515,8.0649376518527032E-3,0.91546246949055399,1]
[null,81,-6.4439401497725344,7.9554816663858496E-3,0.90303796590707142,0.98642816718592874]
[null,82,-6.4360382244023464,7.8488271029296917E-3,0.89093145569473498,0.97320369254517847]
[null,83,-6.4282415966719508,7.744869393580666E-3,0.87913106920304551,0.96031361033541163]
[null,84,-6.4205476198727514,7.6435090712770977E-3,0.86762551578527458,0.94774558728562597]
[null,85,-6.4129537443411708,7.5446514639307934E-3,0.85640404907890955,0.93548788467045529]
[null,86,-6.4054575128074971,7.4482064102412877E-3,0.84545643474732679,0.92352932307297653]
[null,87,-6.3980565560188261,7.3540879954239434E-3,0.83477292048191531,0.91185924961670839]
[null,88,-6.3907485886169866,7.2622143052465784E-3,0.82434420808242648,0.90046750746774584]
[null,89,-6.3835314052538967,7.1725071969145019E-3,0.81416142744981068,0.88934440742599052]
[null,90,-6.37640287692816,7.0848920854757391E-3,0.80421611234077273,0.87848070144078239]
[null,91,-6.369360947528012,6.9992977445362866E-3,0.79450017774667869,0.86786755790088299]
[null,92,-6.3624036305668632,6.9156561201813771E-3,0.78500589877149574,0.85749653856191821]
[null,93,-6.3555290060987231,6.8339021570954055E-3,0.77572589089441923,0.84735957698637632]
[null,94,-6.3487352178018295,6.7539736359593996E-3,0.76665309151263028,0.83744895838194799]
[null,95,-6.3420204702195448,6.6758110212837372E-3,0.75778074266857165,0.82775730073376941]
[null,96,-6.3353830261485706,6.5993573189047691E-3,0.74910237487418851,0.81827753713492668]
[null,97,-6.3288212041651146,6.5245579424382701E-3,0.74061179195187121,0.80900289922755053]
[null,98,-6.3223333762803842,6.4513605880412135E-3,0.73230305681848662,0.79992690167408631]
[null,99,-6.3159179657174391,6.3797151168863099E-3,0.72417047814489766,0.79104332758489981]
[null,100,-6.3095734448019236,6.3095734448019251E-3,0.71620859782883384,0.78234621483434164]
[null,101,-6.3032983329598027,6.2408894385740663E-3,0.70841217922398381,0.77382984320286585]
[null,102,{"$f":"B122^(1-$B$3)/(1-$B$3)","v":-6.2970911948156436},{"$f":"B122^-$B$3","v":6.1736188184467198E-3},{"$f":"($F$14*(1-$B$3))^($B$3/(1-$B$3))*B122^(-$B$3)","v":0.70077619607267017},0.76548872228770382]
[null,103,-6.2909506383854925,6.1077190663936885E-3,0.69329582209365692,0.75731758012916617]
[null,104,-6.2848753133587527,6.043149339768036E-3,0.68596642118037521,0.74931135250373382]
[null,105,-6.2788639094638707,5.9798703899655954E-3,0.67878353816830339,0.74146517283886015]
[null,106,-6.2729151549130044,5.9178444857669928E-3,0.67174289013341215,0.73377436270787877]
[null,107,-6.2670278149211365,5.8570353410477994E-3,0.66484035818644127,0.7262344228665305]
[null,108,-6.2612006902954072,5.7974080465698274E-3,0.65807197973043363,0.71884102479552692]
[null,109,-6.2554326160907348,5.738929005587836E-3,0.65143394115136111,0.71159000271619854]
[null,110,-6.249722460328023,5.6815658730254787E-3,0.64492257091390037,0.70447734604870649]
[null,111,-6.2440691227715019,5.6252874979923475E-3,0.63853433303646179,0.69749919228452917]
[null,112,-6.2384715337619712,5.5700638694303377E-3,0.63226582092143102,0.69065182024696303]
[null,113,-6.232928653102916,5.5158660646928512E-3,0.62611375151832183,0.6839316437152777]
[null,114,-6.2274394689966499,5.462666200874257E-3,0.62007495979911453,0.67733520538988368]
[null,115,-6.2220029970278317,5.4104373887198581E-3,0.61414639352651101,0.67085917117746785]
[null,116,-6.2166182791918381,5.3591536889584877E-3,0.60832510829718611,0.66450032477651777]
[null,117,-6.2112843829656663,5.30879007091083E-3,0.60260826284335967,0.65825556254502204]
[null,118,-6.2060004004191347,5.2593223732365557E-3,0.59699311457714832,0.65212188863336928]
[null,119,-6.2007654473643337,5.2107272666927218E-3,0.59147701536321895,0.64609641036663157]
[null,120,-6.1955786625413491,5.1629822187844636E-3,0.58605740750623836,0.64017633386147843]
[null,121,{"$f":"B141^(1-$B$3)/(1-$B$3)","v":-6.1904392068384473},{"$f":"B141^-$B$3","v":5.1160654601970683E-3},{"$f":"($F$14*(1-$B$3))^($B$3/(1-$B$3))*B141^(-$B$3)","v":0.58073181994053136},0.63435895986397239]
[null,122,-6.185346262544976,5.0699559529057232E-3,0.57549786461017238,0.6286416797953841]
[null,123,-6.1802990326353529,5.024633359866147E-3,0.57035323302852659,0.62302197199402687]
[null,124,-6.1752967400826169,4.9800780161956626E-3,0.56529569300697269,0.61749739814189686]
[null,125,-6.1703386272000875,4.9362709017600715E-3,0.56032308554320032,0.61206559986562281]

{"sheet":"Lookup table","index":9,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Lookup table between equity questionnaire choice, Atkinson inequality index and implied equity weight from Robson et al. (2016).  You may notice that the Robson implied equity weights are lower than the ones calculated in this spreadsheet.  This is because the Robson values were calculatated using the current baseline health distribution in England and Wales, whereas this spreadsheet calculates implied equity weights using the comparator Programme A distribution which is more unequal than the current England and Wales distribution.  The implied equity weights are not fixed but vary depending on the degree of inequality in the reference distribution."]
["Rank","Tradeoff point: health gains to the poor in Programme B","Response code","Description of choice pattern","Category","Atkinson's, ε","Implied equity weight to the poorest fifth","Kolm's, α","Kolm Implied Weight"]
[1,8.5,"AAAAAAA","A in the 1st choice","Pro-Rich 1",-2.0750000000000002,0.69,-2.8000000000000001E-2,0.71]
[2,8,"=AAAAAA","Equal in the 1st choice","Pro-Rich 2",-1.419,0.78,-1.9E-2,0.8]
[3,7.5,"BAAAAAA","Switch to A in the 2nd choice","Pro-Rich 3",-0.73099999999999998,0.88,-0.01,0.89]
[4,7,"B=AAAAA","Equal in the 2nd choice","Health Maximiser",0,1,0,1]
[5,6.5,"BBAAAAA","Switch to A in the 3rd choice","Weighted Prioritarian 1",0.79200000000000004,1.1499999999999999,1.0999999999999999E-2,1.1399999999999999]
[6,6,"BB=AAAA","Equal in the 3rd choice","Weighted Prioritarian 2",1.671,1.34,2.3E-2,1.32]
[7,5.5,"BBBAAAA","Switch to A in the 4th choice","Weighted Prioritarian 3",2.673,1.6,3.6999999999999998E-2,1.56]
[8,5,"BBB=AAA","Equal in the 4th choice","Weighted Prioritarian 4",3.8620000000000001,1.98,5.2999999999999999E-2,1.89]
[9,4.5,"BBBBAAA","Switch to A in the 5th choice","Weighted Prioritarian 5",5.3579999999999997,2.58,7.3999999999999996E-2,2.4300000000000002]
[10,4,"BBBB=AA","Equal in the 5th choice","Weighted Prioritarian 6",7.43,3.72,0.10299999999999999,3.44]
[11,3.5,"BBBBBAA","Switch to A in the 6th choice","Weighted Prioritarian 7",10.946,6.95,0.152,6.2]
[12,3,"BBBBB=A","Equal in the 6th choice","Maximin","∞","∞","∞","∞"]
[13,2.5,"BBBBBBA","Switch to A in the 7th choice","Egalitarian 1","NA","NA","NA","NA"]
[14,2,"BBBBBB=","Equal in the 7th choice","Egalitarian 2","NA","NA","NA","NA"]
[15,1.5,"BBBBBBB","Still B in the 7th choice","Egalitarian 3","NA","NA","NA","NA"]