{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Start","User interface","Advanced options","Model overview","Model parameters","Chart Pivots","Calculations_new"],"not_rendered":{"charts":5,"images":5,"macros":1,"external_links":0,"defined_names":15,"comments":2,"pivot_tables":10},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"SPACE Tool 2.0"]
[]
[null,"STI Prevention Allocation Consequences Estimator"]

{"sheet":"User interface","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,4,8,6],[9,1,9,2]]}
[null,"Impact of a change in your jurisdiction's annual funding on infections and direct medical costs"]
[]
[null,"Program inputs","What if I do not have access to these data?",null,"Estimated \n3-year impact",{"$f":"IFERROR(IF(C$9>C$8,_xlfn.CONCAT(TEXT(E16,\"###,###\"),\" infections averted\"), _xlfn.CONCAT(TEXT(ABS(E16),\"###,###\"),\" additional infections\")),\"\")","v":" additional infections"},{"$f":"IFERROR(IF(C$9>C$8,_xlfn.CONCAT(TEXT(E21,\"$###,###\"),\" saved\"), _xlfn.CONCAT(TEXT(ABS(E21),\"$###,###\"),\" additional costs\")),\"\")","v":"$ additional costs"}]
[null,"Size of population served by your program (all ages)",0,null,"Interpretation:"]
[null,"Reported number of chlamydia cases",0,null,{"$f":"IFERROR(IF(AND(C$9>C$8,ISNUMBER(C8),ISNUMBER(C9)),_xlfn.CONCAT(\"The increase in your annual funding will avert \",TEXT(ABS(E16),\"###,##0\"),\" (range: \",TEXT(ABS(F16),\"###,##0\"),,\"-\",TEXT(ABS(G16),\"###,##0\"),\") infections and will save \",TEXT(ABS(E21),\"$###,##0\"),\" (range: \",TEXT(ABS(F21),\"$###,##0\"),\"-\",TEXT(ABS(G21),\"$###,##0\"),\") in direct medical costs over the next three years.\"), IF(AND(C$9<C$8,ISNUMBER(C8),ISNUMBER(C9)),_xlfn.CONCAT(\"The decrease in your annual funding will result in \",TEXT(ABS(E16),\"###,##0\"),\" (range: \",TEXT(ABS(F16),\"###,##0\"),,\"-\",TEXT(ABS(G16),\"###,##0\"),\") additional infections and \",TEXT(ABS(E21),\"$###,##0\"),\" (range: \",TEXT(ABS(F21),\"$###,##0\"),\"-\",TEXT(ABS(G21),\"$###,##0\"),\") additional direct medical costs over the next three years.\"),””)),\"\")","v":""}]
[null,"Reported number of gonorrhea cases",0]
[null,"Reported number of primary and secondary syphilis cases",0]
[null,"What was your previous annual funding amount?"]
[null,"What is your new annual funding amount?"]
[]
[null,null,null,"Detailed output","Base case","Lower bound","Upper bound"]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"Chlamydia infections averted\",\"Additional chlamydia infections\"),\"\")","v":"Additional chlamydia infections"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AK2,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AL2,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AM2,0)),\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"Gonorrhea infections averted\",\"Additional gonorrhea infections\"),\"\")","v":"Additional gonorrhea infections"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AK3,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AL3,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AM3,0)),\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"Syphilis infections averted\",\"Additional syphilis infections\"),\"\")","v":"Additional syphilis infections"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AK4,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AL4,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AM4,0)),\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"STI-attributable HIV infections averted\",\"Additional STI-attributable HIV infections\"),\"\")","v":"Additional STI-attributable HIV infections"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*(Calculations_new!AK5 + Calculations_new!AK6 + Calculations_new!AK7),2)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*(Calculations_new!AL5 + Calculations_new!AL6 + Calculations_new!AL7),2)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*(Calculations_new!AM5 + Calculations_new!AM6 + Calculations_new!AM7),2)),\"\"),\"\")","v":""}]
[null,null,null,"Total infections",{"$f":"SUM(E12:E15)","v":0},{"$f":"SUM(F12:F15)","v":0},{"$f":"SUM(G12:G15)","v":0}]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"Chlamydia costs averted\",\"Additional chlamydia costs\"),\"\")","v":"Additional chlamydia costs"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AN2,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AO2,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AP2,0)),\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"Gonorrhea costs averted\",\"Additional gonorrhea costs\"),\"\")","v":"Additional gonorrhea costs"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AN3,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AO3,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AP3,0)),\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IFERROR(IF(C$9>C$8,\"Syphilis costs averted\",\"Additional syphilis costs\"),\"\")","v":"Additional syphilis costs"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AN4,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AO4,0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*Calculations_new!AP4,0)),\"\"),\"\")","v":""}]
[null,{"$f":"HYPERLINK('Advanced options'!A1)","v":""},null,{"$f":"IFERROR(IF(C$9>C$8,\"STI-attributable HIV costs averted\",\"Additional STI-attributable HIV costs\"),\"\")","v":"Additional STI-attributable HIV costs"},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*(Calculations_new!AN5 + Calculations_new!AN6 + Calculations_new!AN7),0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*(Calculations_new!AO5 + Calculations_new!AO6 + Calculations_new!AO7),0)),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($C$8),ISNUMBER($C$9)),IFERROR(ABS(ROUND(2*(Calculations_new!AP5 + Calculations_new!AP6 + Calculations_new!AP7),0)),\"\"),\"\")","v":""}]
[null,null,null,"Total costs ",{"$f":"SUM(E17:E20)","v":0},{"$f":"SUM(F17:F20)","v":0},{"$f":"SUM(G17:G20)","v":0}]

{"sheet":"Advanced options","index":2,"n_rows":90,"n_cols":17,"rows_kept":90,"cut":false,"hidden":false,"merged":[[7,1,9,4],[3,1,6,3],[3,4,6,4],[3,10,6,10],[3,11,6,11],[3,8,6,9]]}
[null,"Advanced options and tables/charts to copy into other applications (e.g., Word documents, PowerPoint presentations)"]
[null,"!!!! Do NOT edit charts in the spreadsheet or add/delete columns to the table. To place a chart in another application, use the \"copy\" feature (not the \"cut\" feature) and paste it into a PowerPoint or Word document for editing. "]
[]
[null,"The main output was calculated for three years. If you would like to change the time frame, enter the number of years here: ",null,null,10,null,null,null,{"$f":"IFERROR(_xlfn.CONCAT(\"Estimated \",$E$4,\"-year impact\"),\"\")","v":"Estimated 10-year impact"},null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,_xlfn.CONCAT(TEXT(O$9,\"###,###\"),\" infections averted\"), _xlfn.CONCAT(TEXT(ABS(O$9),\"###,###\"),\" additional infections\")),\"\")","v":" additional infections"},{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,_xlfn.CONCAT(TEXT(O$14,\"$###,###\"),\" saved\"), _xlfn.CONCAT(TEXT(ABS(O$14),\"$###,###\"),\" additional costs\")),\"\")","v":"$ additional costs"},null,"Detailed output","Base case","Lower bound","Upper bound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,\"Chlamydia infections averted\",\"Additional chlamydia infections\"),\"\")","v":"Additional chlamydia infections"},{"$f":"IFERROR(ABS(ROUND(($E$4-1)*Calculations_new!AK2,0)),\"\")","v":""},{"$f":"IF(ISBLANK(Calculations_new!AL2),\"\",ROUND(($E$4-1)*Calculations_new!AL2,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(Calculations_new!AM2),\"\",ROUND(($E$4-1)*Calculations_new!AM2,0))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,\"Gonorrhea infections averted\",\"Additional gonorrhea infections\"),\"\")","v":"Additional gonorrhea infections"},{"$f":"IFERROR(ABS(ROUND(($E$4-1)*Calculations_new!AK3,0)),\"\")","v":""},{"$f":"IF(ISBLANK(Calculations_new!AL3),\"\",ROUND(($E$4-1)*Calculations_new!AL3,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(Calculations_new!AM3),\"\",ROUND(($E$4-1)*Calculations_new!AM3,0))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,\"Syphilis infections averted\",\"Additional syphilis infections\"),\"\")","v":"Additional syphilis infections"},{"$f":"IFERROR(ABS(ROUND(($E$4-1)*Calculations_new!AK4,0)),\"\")","v":""},{"$f":"IF(ISBLANK(Calculations_new!AL4),\"\",ROUND(($E$4-1)*Calculations_new!AL4,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(Calculations_new!AM4),\"\",ROUND(($E$4-1)*Calculations_new!AM4,0))","v":{"$error":"#DIV/0!"}}]
[null,"Note: The \"time frame\" refers to the number of years over which the number of infetion averted (or additional infetions) are calculated. Revising the number of years changes the output to the right but does not influence the charts below.",null,null,null,null,null,null,null,null,null,null,null,"STI attributable HIV infections",{"$f":"ABS(ROUND(($E$4-1)*(IFERROR(Calculations_new!AK5,0)+IFERROR(Calculations_new!AK6,0)+IFERROR(Calculations_new!AK7,0)),2))","v":0},{"$f":"ROUND(($E$4-1)*(IFERROR(Calculations_new!AL5,0)+IFERROR(Calculations_new!AL6,0)+IFERROR(Calculations_new!AL7,0)),2)","v":0},{"$f":"ROUND(($E$4-1)*(IFERROR(Calculations_new!AM5,0)+IFERROR(Calculations_new!AM6,0)+IFERROR(Calculations_new!AM7,0)),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total infections",{"$f":"SUM(O5:O8)","v":0},{"$f":"SUM(P5:P8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q5:Q8)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,\"Chlamydia costs averted\",\"Additional chlamydia costs\"),\"\")","v":"Additional chlamydia costs"},{"$f":"IFERROR(ABS(ROUND(($E$4-1)*Calculations_new!AN2,0)),\"\")","v":""},{"$f":"IF(ISBLANK(Calculations_new!AO2),\"\",ROUNDDOWN(($E$4-1)*Calculations_new!AO2,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(Calculations_new!AP2),\"\",ROUNDUP(($E$4-1)*Calculations_new!AP2,0))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,\"Gonorrhea costs averted\",\"Additional gonorrhea costs\"),\"\")","v":"Additional gonorrhea costs"},{"$f":"IFERROR(ABS(ROUND(($E$4-1)*Calculations_new!AN3,0)),\"\")","v":""},{"$f":"IF(ISBLANK(Calculations_new!AO3),\"\",ROUNDDOWN(($E$4-1)*Calculations_new!AO3,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(Calculations_new!AP3),\"\",ROUNDUP(($E$4-1)*Calculations_new!AP3,0))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF('User interface'!C9>'User interface'!C8,\"Syphilis costs averted\",\"Additional syphilis costs\"),\"\")","v":"Additional syphilis costs"},{"$f":"IFERROR(ABS(ROUND(($E$4-1)*Calculations_new!AN4,0)),\"\")","v":""},{"$f":"IF(ISBLANK(Calculations_new!AO4),\"\",ROUNDDOWN(($E$4-1)*Calculations_new!AO4,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(Calculations_new!AP4),\"\",ROUNDUP(($E$4-1)*Calculations_new!AP4,0))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STI attributable HIV costs",{"$f":"ABS(ROUND(($E$4-1)*(IFERROR(Calculations_new!AN5,0)+IFERROR(Calculations_new!AN6,0)+IFERROR(Calculations_new!AN7,0)),0))","v":0},{"$f":"ROUNDDOWN(($E$4-1)*(IFERROR(Calculations_new!AO5,0)+IFERROR(Calculations_new!AO6,0)+IFERROR(Calculations_new!AO7,0)),0)","v":0},{"$f":"ROUNDUP(($E$4-1)*(IFERROR(Calculations_new!AP5,0)+IFERROR(Calculations_new!AP6,0)+IFERROR(Calculations_new!AP7,0)),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs ",{"$f":"SUM(O10:O13)","v":0},{"$f":"SUM(P10:P13)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q10:Q13)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF('User interface'!$C$9>'User interface'!$C$8,\"Chlamydia infections averted and costs saved\", \"Chlamydia additional infections and costs\")","v":"Chlamydia additional infections and costs"}]
[null,null,null,null,null,null,"Chlamydia infections","Chlamydia infections lower bound","Chlamydia infections upper bound","Chlamydia costs","Chlamydia costs lower bound","Chlamydia costs upper bound"]
[null,null,null,null,null,"Year 1",0,0,0,0,0,0]
[null,null,null,null,null,"Year 2",0,0,0,0,0,0]
[null,null,null,null,null,"Year 3",0,0,0,0,0,0]
[null,null,null,null,null,"Grand Total",0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF('User interface'!$C$9>'User interface'!$C$8,\"Gonorrhea infections averted and costs saved\", \"Gonorrhea additional infections and costs\")","v":"Gonorrhea additional infections and costs"}]
[null,null,null,null,null,"","Gonorrhea infections","Gonorrhea infections lower bound","Gonorrhea infections upper bound","Gonorrhea costs","Gonorrhea costs lower bound","Gonorrhea costs upper bound"]
[null,null,null,null,null,"Year 1",0,0,0,0,0,0]
[null,null,null,null,null,"Year 2",0,0,0,0,0,0]
[null,null,null,null,null,"Year 3",0,0,0,0,0,0]
[null,null,null,null,null,"Year 4",0,0,0,0,0,0]
[null,null,null,null,null,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,"Grand Total",0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF('User interface'!$C$9>'User interface'!$C$8,\"Syphilis infections averted and costs saved\", \"Syphilis additional infections and costs\")","v":"Syphilis additional infections and costs"}]
[null,null,null,null,null,"","Syphilis infections","Syphilis infections lower bound","Syphilis infections upper bound","Syphilis costs ","Syphilis costs lower bound","Syphilis costs upper bound"]
[null,null,null,null,null,"Year 1",0,0,0,0,0,0]
[null,null,null,null,null,"Year 2",0,0,0,0,0,0]
[null,null,null,null,null,"Year 3",0,0,0,0,0,0]
[null,null,null,null,null,"Year 4",0,0,0,0,0,0]
[null,null,null,null,null,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,"Grand Total",0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF('User interface'!$C$9>'User interface'!$C$8,\"STI-attributable HIV infections averted and costs saved\", \"STI-attributable HIV additional infections and costs\")","v":"STI-attributable HIV additional infections and costs"}]
[null,null,null,null,null,"","STI-attributable HIV infections","STI-attributable HIV infections lower bound","STI-attributable HIV infections upper bound","STI-attributable HIV costs","STI-attributable HIV costs lower bound","STI-attributable HIV costs upper bound"]
[null,null,null,null,null,"Year 1",0,0,0,0,0,0]
[null,null,null,null,null,"Year 2",0,0,0,0,0,0]
[null,null,null,null,null,"Year 3",0,0,0,0,0,0]
[null,null,null,null,null,"Year 4",0,0,0,0,0,0]
[null,null,null,null,null,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,"Year 10",0,0,0,0,0,0]
[null,null,null,null,null,"Grand Total",0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"IF('User interface'!$C$9>'User interface'!$C$8,\"STI infections averted and costs saved\", \"Additional STI infections and costs\")","v":"Additional STI infections and costs"}]
[null,null,null,null,null,"STI infections include chlamydia, gonorrhea, and syphilis"]
[null,null,null,null,null,"","STI infections","STI infections lower bound","STI infections upper bound","STI costs","STI costs lower bound","STI costs upper bound"]
[null,null,null,null,null,"Year 1",0,0,0,0,0,0]
[null,null,null,null,null,"Year 2",0,0,0,0,0,0]
[null,null,null,null,null,"Year 3",0,0,0,0,0,0]
[null,null,null,null,null,"Year 4",0,0,0,0,0,0]
[null,null,null,null,null,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,"Year 10",0,0,0,0,0,0]
[null,null,null,null,null,"Grand Total",0,0,0,0,0,0]

{"sheet":"Model overview","index":3,"n_rows":36,"n_cols":2,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,"Model overview: technical documentation"]
[null,"Short three-sentence summary that you can use in your presentations and reports"]
[null,"SPACE Tool 2.0 estimates the impact of changes in funding for the prevention of sexually transmitted infections (STIs) to federally-funded jurisdictions, in terms of the number of infections and their associated costs. The number of infections averted by an increase in funding or the number of additional infections that occur due to a decrease in funding is estimated using a model that predicts the effect of funding changes on STI incidence at the state level. This model is based on an analysis of more than 35 years of federal funding and state-level chlamydia and gonorrhea rates [1]."]
[]
[null,"Overview of the calculations"]
[null,"SPACE Tool 2.0 calculates the impact of funding change in several steps:"]
[null,"Step 1: Model users enter information on their jurisdictions' reported cases, population size, prior funding amount, and anticipated future funding."]
[null,"Step 2: The incidence of chlamydial, gonococcal, and syphilitic infections (reported and unreported infections) for the jurisdiction is estimated by multiplying the user-defined reported cases by an adjustment factor (ratio of the estimated incident infections nationally [2] divided by reported infections nationally [3])."]
[null,"Step 3: The anticipated incidence of chlamydial, gonococcal, and syphilitic infections under the new funding amount is extrapolated based on results from a scientific study that examined historical allocations of federal STI funding to estimate the impact of a change in the STI federal funding formula [1]."]
[null,"Step 4: The incidence of chlamydial, gonococcal, and syphilitic infections before and after the change in prevention funding (from steps 2 and 3) are compared to calculate the anticipated number of averted or additional infections due the annual funding change."]
[null,"Step 5: The anticipated number of averted or additional STI-attributable HIV infections is calculated by multiplying the anticipated changes in the number of STI infections (from step 4) by published estimates of the probability of an STI-attributable HIV infection per STI infection [4]."]
[null,"Step 6: The direct medical costs saved by averted infections or additional direct medical costs incurred due to the increased infections are estimated by multiplying the number of averted or additional infections (from steps 4 and 5) by published estimates of lifetime cost per infection of STIs [5,6] and HIV [7]."]
[null,"Confidence intervals are generated based on the lower bound and upper bound values for the parameters listed in the Model parameters worksheet. The confidence intervals are the approximate interquartile range (25th and 75th percentile) of the distribution of possible outcomes when simultaneously varying the model parameters."]
[null,"See the companion paper and its appendix for more details on the calculations, how parameter values were derived, and how the confidence intervals were computed."]
[]
[null,"Assumptions"]
[null," -SPACE Tool 2.0 assumes that the change in funding is fixed over the next few years."]
[null," -To calculate your jurisdiction's baseline STI incidence, SPACE Tool 2.0 assumes that your jurisdiction’s share of nationally reported cases of chlamydia, gonorrhea, and P&S syphilis is the same as your jurisdiction’s share of the estimated national incidence of chlamydia, gonorrhea, and P&S syphilis, respectively."]
[null," - Each $1 in additional funding per capita is assumed to decrease gonorrhea and syphilis incidence by 31.3% and chlamydia incidence by 17.9% by Year 3.  The scientific study on which the assumptions of the impact of STI prevention funding were based [1] analyzed STI prevention funding, reported chlamydia rates, and reported gonorrhea rates at the state level over several decades. SPACE Tool 2.0 assumes that the gonorrhea findings are generalizable to primary and secondary (P&S) syphilis."]
[null," -SPACE Tool 2.0 uses a simplification that the Year 1 impact is assumed to be 1/3 of the Year 3 impact, and that the Year 2 impact is assumed to be 2/3 of the Year 3 impact."]
[]
[null,"Limitations"]
[null," -SPACE Tool 2.0 is designed for federally-funded jurisdictions, not local health departments or smaller cities, because the underlying estimates are from a study that examined funding and STI outcomes at the state level [1]."]
[null," -SPACE Tool 2.0 cannot be used for outcomes other than the four listed STIs: chlamydia, gonorrhea, syphilis, and STI-attributable HIV."]
[null," -SPACE Tool 2.0 does not calculate the impact of funding on congenital syphilis infections because it was not in the scope of the published statistical analysis [1] that is the basis for this model. "]
[null," -SPACE Tool 2.0 is less suitable for estimating the impact of very large budget changes such as $2 per capita or greater."]
[null," -Although the underlying historical allocations study [1] controlled for a range of state-level characteristics, SPACE Tool 2.0 does not allow users to include jurisdiction-specific characteristics such as socioeconomic characteristics or providers per capita."]
[]
[null,"References"]
[null,"[1] Williams AM, Kreisel KM, Chesson HW. Impacts of federal prevention funding on reported gonorrhea and chalmydia rates. Am J Prev Med. 2019; 56: 352-358."]
[null,"[2] Kreisel KM, Spicknall IH, Gargano JW, et al. Sexually transmitted infections among US women and men: Prevalence and incidence estimates, 2018. Sex Transm Dis. 2021;48(4):208-214."]
[null,"[3] Centers for Disease Control and Prevention. Sexually transmitted disease surveillance 2018. Published 2021. Accessed March 15, 2021. https://www.cdc.gov/std/stats18/"]
[null,"[4] Chesson HW, Song R, Bingham A, Farnham PG. The estimated number and lifetime medical cost of HIV infections attributable to sexually transmitted infections in the United States in 2018: A compilation of published modeling results. Sex Transm Dis. 2021;48(4):292-298."]
[null,"[5] Kumar S, Chesson HW, Spicknall IH, et al. The estimated lifetime medical cost of chlamydia, gonorrhea, and trichomoniasis in the United States. Sex Transm Dis. 2021;48(4):238-246."]
[null,"[6] Chesson HW, Peterman TA. The estimated lifetime medical cost of syphilis in the United States. Sex Transm Dis. 2021;48(4):253-259."]
[null,"[7] Bingham A, Shrestha RK, Khurana N, et al. Estimated lifetime HIV-related medical costs in the United States. Sex Transm Dis. 2021;48(4):299-304."]

{"sheet":"Model parameters","index":4,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Model parameters"]
[null,"Parameter","Base value ","Lower bound ","Upper bound ",null,"Citations","Notes on Parameters and Ranges"]
[null,"Chlamydia: Estimated number of incident infections, nationally 2018",3983000,3401000,4719000,null,"Kreisel KM, Spicknall IH, Gargano JW, et al. Sexually transmitted infections among US women and men: Prevalence and incidence estimates, 2018. Sex Transm Dis. 2021;48(4):208-214.","The lower and upper bounds correspond to the 2.5th and 97.5th percentile. These were made available directly from the authors; the study reports the interquartile range (25th and 75th percentiles)."]
[null,"Reported number of chlamydia cases, nationally 2018",1758668,"-","-",null,"Centers for Disease Control and Prevention. Sexually transmitted disease surveillance 2018. Published 2021. Accessed March 15, 2021. https://www.cdc.gov/std/stats18/","The values reflect the US total, excluding territories."]
[null,"Gonorrhea: Estimated number of incident infections, nationally 2018",1568000,1236000,2107000,null,"Kreisel KM, Spicknall IH, Gargano JW, et al. Sexually transmitted infections among US women and men: Prevalence and incidence estimates, 2018. Sex Transm Dis. 2021;48(4):208-214.","The lower and upper bounds correspond to the 2.5th and 97.5th percentile. These were made available directly from the authors; the study reports the interquartile range (25th and 75th percentiles)."]
[null,"Reported number of gonorrhea cases, nationally 2018 ",583405,"-","-",null,"Centers for Disease Control and Prevention. Sexually transmitted disease surveillance 2018. Published 2021. Accessed March 15, 2021. https://www.cdc.gov/std/stats18/","The values reflect the US total, excluding territories."]
[null,"P&S Syphilis: Estimated number of incident infections, nationally 2018",146000,108000,197000,null,"Kreisel KM, Spicknall IH, Gargano JW, et al. Sexually transmitted infections among US women and men: Prevalence and incidence estimates, 2018. Sex Transm Dis. 2021;48(4):208-214.","The lower and upper bounds correspond to the 2.5th and 97.5th percentile. These were made available directly from the authors; the study reports the interquartile range (25th and 75th percentiles)."]
[null,"Reported number of P&S syphilis cases, nationally 2018 ",35063,"-","-",null,"Centers for Disease Control and Prevention. Sexually transmitted disease surveillance 2018. Published 2021. Accessed March 15, 2021. https://www.cdc.gov/std/stats18/","The values reflect the US total, excluding territories."]
[null,"Probability of STD-attributable HIV infection, per chlamydial infection",2.2000000000000001E-4,2.1999999999999999E-5,4.1800000000000002E-4,null,"Chesson HW, Song R, Bingham A, Farnham PG. The estimated number and lifetime medical cost of HIV infections attributable to sexually transmitted infections in the United States in 2018: A compilation of published modeling results. Sex Transm Dis. 2021;48(4):292-298.","The lower and upper bounds correspond to the base case +/- 90%, which the authors interpret as the 95% confidence interval."]
[null,"Probability of STD-attributable HIV infection, per gonococcal infection",2.2000000000000001E-4,2.1999999999999999E-5,4.1800000000000002E-4,null,"Chesson HW, Song R, Bingham A, Farnham PG. The estimated number and lifetime medical cost of HIV infections attributable to sexually transmitted infections in the United States in 2018: A compilation of published modeling results. Sex Transm Dis. 2021;48(4):292-298.","The lower and upper bounds correspond to the base case +/- 90%, which the authors interpret as the 95% confidence interval."]
[null,"Probability of STD-attributable HIV infection, per syphilitic infection",4.62E-3,4.6200000000000001E-4,8.7779999999999993E-3,null,"Chesson HW, Song R, Bingham A, Farnham PG. The estimated number and lifetime medical cost of HIV infections attributable to sexually transmitted infections in the United States in 2018: A compilation of published modeling results. Sex Transm Dis. 2021;48(4):292-298.","The lower and upper bounds correspond to the base case +/- 90%, which the authors interpret as the 95% confidence interval."]
[null,"Average lifetime cost per chlamydial infection*",190,100,340,null,"Kumar S, Chesson HW, Spicknall IH, et al. The estimated lifetime medical cost of chlamydia, gonorrhea, and trichomoniasis in the United States. Sex Transm Dis. 2021;48(4):238-246.","The values correspond to the 95% confidence interval reported by the authors. The authors reported costs separately for men and women, and we applied the sex distribution from estimated incidence (Kreisel et al., 2021) to create a weighted average for the full population. Costs were converted to 2022 dollars with the medical CPI.  "]
[null,"Average lifetime cost per gonococcal infection*",190,80,380,null,"Kumar S, Chesson HW, Spicknall IH, et al. The estimated lifetime medical cost of chlamydia, gonorrhea, and trichomoniasis in the United States. Sex Transm Dis. 2021;48(4):238-246.","The values correspond to the 95% confidence interval reported by the authors. The authors reported costs separately for men and women, and we applied the sex distribution from estimated incidence (Kreisel et al., 2021) to create a weighted average for the full population. Costs were converted to 2022 dollars with the medical CPI.  "]
[null,"Average lifetime cost per syphilitic infection*",1300,800,2070,null,"Chesson HW, Peterman TA. The estimated lifetime medical cost of syphilis in the United States. Sex Transm Dis. 2021;48(4):253-259. ","The upper and lower bounds correspond to the 95th confidence interval reported by authors. Costs were converted to 2022 dollars with the medical CPI."]
[null,"Average lifetime cost per HIV infection*",461000,358000,537000,null,"Bingham A, Shrestha RK, Khurana N, et al. Estimated lifetime HIV-related medical costs in the United States. Sex Transm Dis. 2021;48(4):299-304.","The base value is the mean of the base case, and the lower and upper bounds are the mean of the least and most favorable scenarios reported in Table 3. Costs were converted to 2022 dollars with the medical CPI."]
[null,"Impact of funding on incidence rate, chlamydia",-0.17899999999999999,-0.34799999999999998,0,null,"Williams AM, Kreisel KM, Chesson HW. Impacts of federal prevention funding on reported gonorrhea and chalmydia rates. Am J Prev Med. 2019; 56: 352-358.","For SPACE Monkey 2.0, we converted the \"cumulative effect\" model coefficients reported by the authors (Table 3) into a percent change in STI incidence associated with a $1 change in per capita funding. (See the companion paper for full details.) The upper bound was set as 0 because conceptually it did not make sense for a scenario in which increased funding would worsen outcomes."]
[null,"Impact of funding on incidence rate, gonorrhea",-0.313,-0.48599999999999999,-8.1000000000000003E-2,null,"Williams AM, Kreisel KM, Chesson HW. Impacts of federal prevention funding on reported gonorrhea and chalmydia rates. Am J Prev Med. 2019; 56: 352-358.","See above notes."]
[null,"Impact of funding on incidence rate, syphilis",-0.313,-0.48599999999999999,-8.1000000000000003E-2,null,"Williams AM, Kreisel KM, Chesson HW. Impacts of federal prevention funding on reported gonorrhea and chalmydia rates. Am J Prev Med. 2019; 56: 352-358.","See above notes. Syphilis was not included in the analysis, and we assumed the effect of gonorrhea would be similar to the effect of syphilis because syphilis is more similar to gonorrhea in terms of incidence, risk groups, etc. Using the gonorrhea value for syphilis is likely conservative."]
[null,"*All costs are in 2022 US dollars"]

{"sheet":"Chart Pivots","index":5,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["","Chlamydia infections","Chlamydia costs",null,"","Gonorrhea infections","Gonorrhea costs",null,"","Syphilis infections","Syphilis costs",null,"","STI-attributable HIV infections","STI-attributable HIV costs",null,"Row Labels","STI infections","STI costs"]
["Year 1",0,0,null,"Year 1",0,0,null,"Year 1",0,0,null,"Year 1",0,0,null,"Year 1",0,0]
["Year 2",0,0,null,"Year 2",0,0,null,"Year 2",0,0,null,"Year 2",0,0,null,"Year 2",0,0]
["Year 3",0,0,null,"Year 3",0,0,null,"Year 3",0,0,null,"Year 3",0,0,null,"Year 3",0,0]
["Grand Total",null,null,null,"Year 4",0,0,null,"Year 4",0,0,null,"Year 4",0,0,null,"Year 4",0,0]
[null,null,null,null,"Year 5",0,0,null,"Year 5",0,0,null,"Year 5",0,0,null,"Year 5",0,0]
[null,null,null,null,"Grand Total",null,null,null,"Year 6",0,0,null,"Year 6",0,0,null,"Year 6",0,0]
[null,null,null,null,null,null,null,null,"Grand Total",null,null,null,"Year 7",0,0,null,"Year 7",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year 8",0,0,null,"Year 8",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year 9",0,0,null,"Year 9",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",0,0,null,"Year 10",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,"Grand Total"]

{"sheet":"Calculations_new","index":6,"n_rows":77,"n_cols":87,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
["Infection","Population","Number of cases","Rate","New funding","log new funding per capita","Previous funding ","log funding per capita","Incidence adjustment factor","Incidence adjustment factor lower bound","Incidence adjustment factor upper bound","Funding impact coefficient","Funding coefficient high impact scenario","Funding coefficient low impact scenario","STD Incidence rate","STD Incidence rate lower bound","STD Incidence rate upper bound","change in funding per capita","percent change in STD rates, base case","percent change in STD rates, high impact scenario","percent change in STD rates, low impact scenario",null,null,"New STD incidence rate","New STD incidence rate low impact scenario","New STD incidence rate high impact scenario","Average lifetime cost per infection","Average lifetime cost per infection lower bound","Average lifetime cost per infection upper bound"," STD Cases saved"," STD cases saved  low impact scenario"," STD cases saved high impact scenario","Probability of STD-attributable infection","Probability of STD-attributable infection lower bound","Probability of STD-attributable infection upper bound",null,"Cases averted","Cases averted low impact scenario","Cases averted high impact scenario","Costs saved","Costs saved low impact scenario","Costs saved high impact scenario",null,null,"STI cases averted (base)","STI cases averted (SE)","STI cases mu","STI cases sigma","STI cases low","STI cases high",null,"HIV probability (base)","HIV probability (SE)","HIV probability mu","HIV probability sigma","HIV probability low","HIV probability cases high",null,{"$f":"AS1","v":"STI cases averted (base)"},{"$f":"AT1","v":"STI cases averted (SE)"},{"$f":"AZ1","v":"HIV probability (base)"},{"$f":"BA1","v":"HIV probability (SE)"},"Product (base)","Product (SE)","Product mu","Product sigma","Product lower bound","Product upper bound",null,"cost per case (base)","cost per case (SE)","cost per case mu","cost per case sigma","cost per case low","cost per case high",null,null,"Number of cases (base)","Number of cases (SE)","Cost per case (base)","Cost per case (SE)","Product (base)","Product (SE)","Product mu","Product sigma","Product lower bound","Product upper bound"]
["Chlamydia",{"$f":"IF('User interface'!$C$4=\"\",1,'User interface'!$C$4)","v":0},{"$f":"'User interface'!C$5","v":0},{"$f":"C2/(B2/100000)","v":{"$error":"#DIV/0!"}},{"$f":"IF('User interface'!$C$9=\"\",1,'User interface'!$C$9)","v":1},{"$f":"LN(E2/B2)","v":{"$error":"#DIV/0!"}},{"$f":"IF('User interface'!$C$8=\"\",1,'User interface'!$C$8)","v":1},{"$f":"LN(G2/B2)","v":{"$error":"#DIV/0!"}},{"$f":"'Model parameters'!C$3/'Model parameters'!$C$4","v":2.2647822101726991},{"$f":"'Model parameters'!D$3/'Model parameters'!$C$4","v":1.9338499364291613},{"$f":"'Model parameters'!E$3/'Model parameters'!$C$4","v":2.6832807556628087},{"$f":"'Model parameters'!$C16","v":-0.17899999999999999},{"$f":"'Model parameters'!$D16","v":-0.34799999999999998},{"$f":"'Model parameters'!$E16","v":0},{"$f":"I2*D2","v":{"$error":"#DIV/0!"}},{"$f":"J2*D2","v":{"$error":"#DIV/0!"}},{"$f":"K2*D2","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((E2-G2)/B2,10)","v":{"$error":"#DIV/0!"}},{"$f":"POWER(1+L2,$R2)-1","v":{"$error":"#DIV/0!"}},{"$f":"POWER(1+M2,$R2)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"O2*(1+S2)","v":{"$error":"#DIV/0!"}},{"$f":"P2*(1+U2)","v":{"$error":"#DIV/0!"}},{"$f":"Q2*(1+T2)","v":{"$error":"#DIV/0!"}},{"$f":"'Model parameters'!$C12","v":190},{"$f":"'Model parameters'!$D12","v":100},{"$f":"'Model parameters'!$E12","v":340},{"$f":"B2*(O2-X2)/100000","v":{"$error":"#DIV/0!"}},{"$f":"B2*(P2-Y2)/100000","v":{"$error":"#DIV/0!"}},{"$f":"B2*(Q2-Z2)/100000","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AS2","v":{"$error":"#DIV/0!"}},{"$f":"AW2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CD2","v":{"$error":"#DIV/0!"}},{"$f":"CH2","v":{"$error":"#DIV/0!"}},{"$f":"CI2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"ABS(AD2)","v":{"$error":"#DIV/0!"}},{"$f":"(ABS(AF2)-ABS(AE2))/(2*1.96)","v":{"$error":"#DIV/0!"}},{"$f":" LN(AS2) - 0.5*LN(1 + ((AT2*AT2) / (AS2*AS2)))","v":{"$error":"#DIV/0!"}},{"$f":" POWER(LN(1 + ((AT2*AT2) / (AS2*AS2))),0.5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS2=0,0,_xlfn.LOGNORM.INV(0.25,AU2,AV2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS2=0,0,_xlfn.LOGNORM.INV(0.75,AU2,AV2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":190},{"$f":"(AC2-AB2)/(2*1.96)","v":61.224489795918366},{"$f":" LN(BR2) - 0.5*LN(1 + ((BS2*BS2) / (BR2*BR2)))","v":5.1976288991984569},{"$f":" POWER(LN(1 + ((BS2*BS2) / (BR2*BR2))),0.5)","v":0.31430931568131765},{"$f":"_xlfn.LOGNORM.INV(0.25,BT2,BU2)","v":146.29578360027725},{"$f":"_xlfn.LOGNORM.INV(0.75,BT2,BU2)","v":223.54825818044631},null,null,{"$f":"AS2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BR2","v":190},{"$f":"BS2","v":61.224489795918366},{"$f":"BZ2*CB2","v":{"$error":"#DIV/0!"}},{"$f":"SQRT((POWER(BZ2,2)*POWER(CC2,2))+(POWER(CB2,2)*POWER(CA2,2))+(POWER(CA2,2)*POWER(CC2,2)))","v":{"$error":"#DIV/0!"}},{"$f":" LN(CD2) - 0.5*LN(1 + ((CE2*CE2) / (CD2*CD2)))","v":{"$error":"#DIV/0!"}},{"$f":" POWER(LN(1 + ((CE2*CE2) / (CD2*CD2))),0.5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ2=0,0,_xlfn.LOGNORM.INV(0.25,CF2,CG2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ2=0,0,_xlfn.LOGNORM.INV(0.75,CF2,CG2))","v":{"$error":"#DIV/0!"}}]
["Gonorrhea",{"$f":"IF('User interface'!$C$4=\"\",1,'User interface'!$C$4)","v":0},{"$f":"'User interface'!C$6","v":0},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$9=\"\",1,'User interface'!$C$9)","v":1},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$8=\"\",1,'User interface'!$C$8)","v":1},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!C$5/'Model parameters'!$C$6","v":2.6876698005673587},{"$f":"'Model parameters'!D5/'Model parameters'!$C$6","v":2.1185968581002905},{"$f":"'Model parameters'!E5/'Model parameters'!$C$6","v":3.6115562945123885},{"$f":"'Model parameters'!$C17","v":-0.313},{"$f":"'Model parameters'!$D17","v":-0.48599999999999999},{"$f":"'Model parameters'!$E17","v":-8.1000000000000003E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUND((E3-G3)/B3,10)","v":{"$error":"#DIV/0!"}},{"$f":"POWER(1+L3,$R3)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C13","v":190},{"$f":"'Model parameters'!$D13","v":80},{"$f":"'Model parameters'!$E13","v":380},{"$f":"B3*(O3-X3)/100000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"AS3","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS3=0,0,_xlfn.LOGNORM.INV(0.25,AU3,AV3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS3=0,0,_xlfn.LOGNORM.INV(0.75,AU3,AV3))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,76.530612244897966,5.1718486419194969,0.38775102898893526,135.68208612247901,228.92232104529384,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BR3","v":190},76.530612244897966,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(BZ3=0,0,_xlfn.LOGNORM.INV(0.25,CF3,CG3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ3=0,0,_xlfn.LOGNORM.INV(0.75,CF3,CG3))","v":{"$error":"#DIV/0!"}}]
["Syphilis",{"$f":"IF('User interface'!$C$4=\"\",1,'User interface'!$C$4)","v":0},{"$f":"'User interface'!C$7","v":0},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$9=\"\",1,'User interface'!$C$9)","v":1},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$8=\"\",1,'User interface'!$C$8)","v":1},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!C$7/'Model parameters'!$C$8","v":4.1639334911445109},{"$f":"'Model parameters'!D$7/'Model parameters'!$C$8","v":3.0801699797507345},{"$f":"'Model parameters'!E$7/'Model parameters'!$C$8","v":5.6184582038045807},{"$f":"'Model parameters'!$C18","v":-0.313},{"$f":"'Model parameters'!$D18","v":-0.48599999999999999},{"$f":"'Model parameters'!$E18","v":-8.1000000000000003E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C14","v":1300},{"$f":"'Model parameters'!$D14","v":800},{"$f":"'Model parameters'!$E14","v":2070},{"$f":"B4*(O4-X4)/100000","v":{"$error":"#DIV/0!"}},{"$f":"B4*(P4-Y4)/100000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"AS4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300,323.9795918367347,7.1399916658771589,0.24547047713510892,1068.9416705895187,1488.551809967116,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1300,323.9795918367347,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Chlamydia-attributable HIV",{"$f":"IF('User interface'!$C$4=\"\",1,'User interface'!$C$4)","v":0},{"$f":"'User interface'!C$5","v":0},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$9=\"\",1,'User interface'!$C$9)","v":1},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$8=\"\",1,'User interface'!$C$8)","v":1},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!C$3/'Model parameters'!$C$4","v":2.2647822101726991},{"$f":"J2","v":1.9338499364291613},2.6832807556628087,{"$f":"'Model parameters'!$C16","v":-0.17899999999999999},{"$f":"'Model parameters'!$D16","v":-0.34799999999999998},{"$f":"'Model parameters'!$E16","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C$15","v":461000},{"$f":"'Model parameters'!$D$15","v":358000},{"$f":"'Model parameters'!$E$15","v":537000},{"$f":"B5*(O5-X5)/100000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C9","v":2.2000000000000001E-4},{"$f":"'Model parameters'!$D9","v":2.1999999999999999E-5},{"$f":"'Model parameters'!$E9","v":4.1800000000000002E-4},null,{"$f":"BK5","v":{"$error":"#DIV/0!"}},{"$f":"BO5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"AG5","v":2.2000000000000001E-4},{"$f":"(AI5-AH5)/(2*1.96)","v":1.0102040816326532E-4},{"$f":" LN(AZ5) - 0.5*LN(1 + ((BA5*BA5) / (AZ5*AZ5)))","v":-8.5175441615878622},{"$f":" POWER(LN(1 + ((BA5*BA5) / (AZ5*AZ5))),0.5)","v":0.43740404656552895},{"$f":"_xlfn.LOGNORM.INV(0.25,BB5,BC5)","v":1.4885041124511745E-4},{"$f":"_xlfn.LOGNORM.INV(0.75,BB5,BC5)","v":2.6853760029286279E-4},null,{"$f":"AS5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AZ5","v":2.2000000000000001E-4},1.0102040816326532E-4,{"$f":"BG5*BI5","v":{"$error":"#DIV/0!"}},{"$f":"SQRT((POWER(BG5,2)*POWER(BJ5,2))+(POWER(BI5,2)*POWER(BH5,2))+(POWER(BH5,2)*POWER(BJ5,2)))","v":{"$error":"#DIV/0!"}},{"$f":" LN(BK5) - 0.5*LN(1 + ((BL5*BL5) / (BK5*BK5)))","v":{"$error":"#DIV/0!"}},{"$f":" POWER(LN(1 + ((BL5*BL5) / (BK5*BK5))),0.5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG5=0,0,_xlfn.LOGNORM.INV(0.25,BM5,BN5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG5=0,0,_xlfn.LOGNORM.INV(0.75,BM5,BN5))","v":{"$error":"#DIV/0!"}},null,461000,45663.265306122448,13.036271519354475,9.8810957128361201E-2,429176.93190350872,490371.47599782993,null,null,{"$f":"BK5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},461000,45663.265306122448,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Gonorrhea-attributable HIV",{"$f":"IF('User interface'!$C$4=\"\",1,'User interface'!$C$4)","v":0},{"$f":"'User interface'!C$6","v":0},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$9=\"\",1,'User interface'!$C$9)","v":1},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$8=\"\",1,'User interface'!$C$8)","v":1},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!C$5/'Model parameters'!$C$6","v":2.6876698005673587},2.1185968581002905,3.6115562945123885,{"$f":"'Model parameters'!$C17","v":-0.313},{"$f":"'Model parameters'!$D17","v":-0.48599999999999999},{"$f":"'Model parameters'!$E17","v":-8.1000000000000003E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C$15","v":461000},{"$f":"'Model parameters'!$D$15","v":358000},{"$f":"'Model parameters'!$E$15","v":537000},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C10","v":2.2000000000000001E-4},{"$f":"'Model parameters'!$D10","v":2.1999999999999999E-5},{"$f":"'Model parameters'!$E10","v":4.1800000000000002E-4},null,{"$f":"BK6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"AG6","v":2.2000000000000001E-4},{"$f":"(AI6-AH6)/(2*1.96)","v":1.0102040816326532E-4},{"$f":" LN(AZ6) - 0.5*LN(1 + ((BA6*BA6) / (AZ6*AZ6)))","v":-8.5175441615878622},{"$f":" POWER(LN(1 + ((BA6*BA6) / (AZ6*AZ6))),0.5)","v":0.43740404656552895},{"$f":"_xlfn.LOGNORM.INV(0.25,BB6,BC6)","v":1.4885041124511745E-4},{"$f":"_xlfn.LOGNORM.INV(0.75,BB6,BC6)","v":2.6853760029286279E-4},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2000000000000001E-4,1.0102040816326532E-4,{"$f":"BG6*BI6","v":{"$error":"#DIV/0!"}},{"$f":"SQRT((POWER(BG6,2)*POWER(BJ6,2))+(POWER(BI6,2)*POWER(BH6,2))+(POWER(BH6,2)*POWER(BJ6,2)))","v":{"$error":"#DIV/0!"}},{"$f":" LN(BK6) - 0.5*LN(1 + ((BL6*BL6) / (BK6*BK6)))","v":{"$error":"#DIV/0!"}},{"$f":" POWER(LN(1 + ((BL6*BL6) / (BK6*BK6))),0.5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG6=0,0,_xlfn.LOGNORM.INV(0.25,BM6,BN6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG6=0,0,_xlfn.LOGNORM.INV(0.75,BM6,BN6))","v":{"$error":"#DIV/0!"}},null,461000,45663.265306122448,13.036271519354475,9.8810957128361201E-2,429176.93190350872,490371.47599782993,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},461000,45663.265306122448,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Syphilis-attributable HIV",{"$f":"IF('User interface'!$C$4=\"\",1,'User interface'!$C$4)","v":0},{"$f":"'User interface'!C$7","v":0},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$9=\"\",1,'User interface'!$C$9)","v":1},{"$error":"#DIV/0!"},{"$f":"IF('User interface'!$C$8=\"\",1,'User interface'!$C$8)","v":1},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!C$7/'Model parameters'!$C$8","v":4.1639334911445109},3.0801699797507345,5.6184582038045807,{"$f":"'Model parameters'!$C18","v":-0.313},{"$f":"'Model parameters'!$D18","v":-0.48599999999999999},{"$f":"'Model parameters'!$E18","v":-8.1000000000000003E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C$15","v":461000},{"$f":"'Model parameters'!$D$15","v":358000},{"$f":"'Model parameters'!$E$15","v":537000},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Model parameters'!$C11","v":4.62E-3},{"$f":"'Model parameters'!$D11","v":4.6200000000000001E-4},{"$f":"'Model parameters'!$E11","v":8.7779999999999993E-3},null,{"$f":"BK7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BP7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"AG7","v":4.62E-3},{"$f":"(AI7-AH7)/(2*1.96)","v":2.121428571428571E-3},{"$f":" LN(AZ7) - 0.5*LN(1 + ((BA7*BA7) / (AZ7*AZ7)))","v":-5.4730217238644396},{"$f":" POWER(LN(1 + ((BA7*BA7) / (AZ7*AZ7))),0.5)","v":0.43740404656552895},{"$f":"_xlfn.LOGNORM.INV(0.25,BB7,BC7)","v":3.1258586361474681E-3},{"$f":"_xlfn.LOGNORM.INV(0.75,BB7,BC7)","v":5.6392896061501106E-3},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.62E-3,2.121428571428571E-3,{"$f":"BG7*BI7","v":{"$error":"#DIV/0!"}},{"$f":"SQRT((POWER(BG7,2)*POWER(BJ7,2))+(POWER(BI7,2)*POWER(BH7,2))+(POWER(BH7,2)*POWER(BJ7,2)))","v":{"$error":"#DIV/0!"}},{"$f":" LN(BK7) - 0.5*LN(1 + ((BL7*BL7) / (BK7*BK7)))","v":{"$error":"#DIV/0!"}},{"$f":" POWER(LN(1 + ((BL7*BL7) / (BK7*BK7))),0.5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,461000,45663.265306122448,13.036271519354475,9.8810957128361201E-2,429176.93190350872,490371.47599782993,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},461000,45663.265306122448,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK5:AK7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2:AK7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU5+BB5","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(AV5,2)+POWER(BC5,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU6+BB6","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(AV6,2)+POWER(BC6,2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU2+BT2","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(AV2,2)+POWER(BU2,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU7+BB7","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(AV7,2)+POWER(BC7,2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU3+BT3","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(AV3,2)+POWER(BU3,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU4+BT4","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(AV4,2)+POWER(BU4,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM5+BT5","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(BN5,2)+POWER(BU5,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM6+BT6","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(BN6,2)+POWER(BU6,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM7+BT7","v":{"$error":"#DIV/0!"}},{"$f":"SQRT(POWER(BN7,2)+POWER(BU7,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Time","Chlamydia infections averted","Cases averted low impact scenario","Cases averted high impact scenario","Chlamydia costs saved","Costs saved low impact scenario","Costs saved high impact scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Year 1",{"$f":"IFERROR(ABS(AK2/3),0)","v":0},{"$f":"IFERROR(ABS(AL2/3),0)","v":0},{"$f":"IFERROR(ABS(AM2/3),0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Year 2",{"$f":"IFERROR(ABS(AK2*2/3),0)","v":0},{"$f":"IFERROR(ABS(AL2*2/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Year 3",{"$f":"IFERROR(ABS(AK$2),0)","v":0},{"$f":"IFERROR(ABS(AL$2),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Year 4",{"$f":"IFERROR(ABS(AK$2),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Year 10",0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Time","Gonorrhea infections averted","Cases averted low impact scenario","Cases averted high impact scenario","Gonorrhea costs saved","Costs saved low impact scenario","Costs saved high impact scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Year 1",{"$f":"IFERROR(ABS(AK3/3),0)","v":0},{"$f":"IFERROR(ABS(AL3/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Year 2",{"$f":"IFERROR(ABS(AK3*2/3),0)","v":0},{"$f":"IFERROR(ABS(AL3*2/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Year 3",{"$f":"IFERROR(ABS(AK$3),0)","v":0},{"$f":"IFERROR(ABS(AL$3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Year 4",{"$f":"IFERROR(ABS(AK$3),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Year 10",0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Time","Syphilis infections averted","Cases averted low impact scenario","Cases averted high impact scenario","Syphilis costs saved","Costs saved low impact scenario","Costs saved high impact scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Year 1",{"$f":"IFERROR(ABS(AK4/3),0)","v":0},{"$f":"IFERROR(ABS(AL4/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Year 2",{"$f":"IFERROR(ABS(AK4*2/3),0)","v":0},{"$f":"IFERROR(ABS(AL4*2/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Year 3",{"$f":"IFERROR(ABS(AK$4),0)","v":0},{"$f":"IFERROR(ABS(AL$4),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Year 4",{"$f":"IFERROR(ABS(AK$4),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Year 10",0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Time","STD-attributable HIV infections averted","Cases averted low impact scenario","Cases averted high impact scenario","STD-attributable HIV costs saved","Costs saved low impact scenario","Costs saved high impact scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Year 1",{"$f":"IFERROR(ABS((AK5+AK6+AK7)/3),0)","v":0},{"$f":"IFERROR(ABS((AL5+AL6+AL7)/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Year 2",{"$f":"IFERROR(ABS((AK5+AK6+AK7)*2/3),0)","v":0},{"$f":"IFERROR(ABS((AL5+AL6+AL7)*2/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Year 3",{"$f":"IFERROR(ABS(AK$5+AK$6+AK$7),0)","v":0},{"$f":"IFERROR(ABS(AL$5+AL$6+AL$7),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Year 4",{"$f":"IFERROR(ABS(AK$5+AK$6+AK$7),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Year 10",0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Time","STI infections averted","STI averted low impact scenario","STI averted high impact scenario","STI costs saved","STI costs saved low impact scenario","STI costs saved high impact scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Year 1",{"$f":"IFERROR(ABS((AK$2+AK$3+AK$4)/3),0)","v":0},{"$f":"IFERROR(ABS((AL$2+AL$3+AL$4)/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Year 2",{"$f":"IFERROR(ABS((AK$2+AK$3+AK$4)*2/3),0)","v":0},{"$f":"IFERROR(ABS((AL$2+AL$3+AL$4)*2/3),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Year 3",{"$f":"IFERROR(ABS(AK$2+AK$3+AK$4),0)","v":0},{"$f":"IFERROR(ABS(AL$2+AL$3+AL$4),0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Year 4",{"$f":"IFERROR(ABS(AK$2+AK$3+AK$4),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Year 5",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Year 6",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Year 7",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Year 8",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Year 9",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Year 10",0,0,0,0,0,0]